{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["CPVRRtable","Assumptions","Input","RevReq","Capital","FS","Book_Capital","Tax_Capital","7FA_vintage","Fuel Savings","Capacity annual values"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":4,"defined_names":23,"comments":0,"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":"CPVRRtable","index":0,"n_rows":16,"n_cols":4,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["OPC 002097   FPL RC-16"]
[]
[]
[null,null,null,"CPVRR\n($ millions)"]
[null,"Equipment and Installation",null,{"$f":"SUM(Capital!I196,Capital!I197,Capital!I199)/1000","v":425.58581565416904}]
[null,"Avoided Replacement Costs",null,{"$f":"Capital!I198/1000","v":-168.37279485374137}]
[null,"Incremental Fixed O&M",null,{"$f":"Capital!I221/1000","v":24.16248456496961}]
[null,"    Subtotal",null,{"$f":"SUM(ROUND(D5:D7,0))","v":282}]
[]
[null,"Fuel Savings",null,{"$f":"RevReq!H46/1000","v":-255.09431607210453}]
[null,"Emissions Savings",null,{"$f":"RevReq!H49/1000","v":-27.965304822221309}]
[null,"Variable O&M Savings",null,{"$f":"ROUND(D14,0)-ROUND(D10,0)-ROUND(D11,0)-ROUND(D13,0)","v":-40}]
[null,"Avoided Capacity Purchases",null,{"$f":"RevReq!H50/1000","v":-16.332807847399387}]
[null,"    Net System Benefits",null,{"$f":"RevReq!H51/1000","v":-338.57476478860968}]
[]
[null,"CPVRR (Favorable) / Unfavorable",null,{"$f":"D8+D14","v":-56.574764788609684}]

{"sheet":"Assumptions","index":1,"n_rows":49,"n_cols":8,"rows_kept":49,"cut":false,"hidden":false,"merged":[[2,2,2,3]]}
["GENERAL  ASSUMPTIONS"]
["OPC 002098   FPL RC-16"]
[null,"PROJECT TITLE:","TITLE",null,null,null,"CPVRR:",{"$f":"RevReq!$H$1","v":-57199.259423212592}]
[]
[]
[]
[null,"Model Start Year",2014]
[]
[]
["I)"]
[null,"   STATE INCOME TAX RATE",null,null,5.5E-2]
[null,"   FEDERAL INCOME TAX RATE",null,null,0.35]
[null,"COMPOSITE INCOME TAX RATE",null,null,{"$f":"((1-E11)*E12)+E11","v":0.38574999999999998}]
[]
["II)","DISCOUNT DATE",null,null,"2014-12-31"]
[]
[null,null,null,"LONG LIVED"]
[null,null,null,"ASSETS","WTD COST ","UNWTD AFTER","WTD AFTER","WTD PRE"]
[null,"SOURCE","WEIGHT","COST","RATE","TAX RATE","TAX RATE","TAX RATE"]
[null,"DEBT",0.40379999999999999,5.1422767974821107E-2,{"$f":"C20*D20","v":2.0764513708232762E-2},{"$f":"D20*(1-$E$13)","v":3.1586435228533861E-2},{"$f":"E20*(1-$E$13)","v":1.2754602545281974E-2},{"$f":"+E20","v":2.0764513708232762E-2}]
[null,"PREFERRED",0,0,{"$f":"C21*D21","v":0},{"$f":"D21","v":0},{"$f":"E21","v":0},{"$f":"+E21","v":0}]
[null,"COMMON",{"$f":"1-C20-C21","v":0.59620000000000006},0.105,{"$f":"C22*D22","v":6.2601000000000004E-2},{"$f":"D22","v":0.105},{"$f":"E22","v":6.2601000000000004E-2},{"$f":"+E22/(1-Tax_Rate)","v":0.10191452991452993}]
[null,"TOTAL",{"$f":"SUM(C20:C22)","v":1},null,null,null,{"$f":"SUM(G20:G22)","v":7.535560254528198E-2},{"$f":"SUM(H20:H22)","v":0.12267904362276269}]
[]
[null,"DISCOUNT RATE (\"WACC\"):",null,null,{"$f":"G23","v":7.535560254528198E-2}]
[]
["III)","PROPERTY TAXES",null,null,1.8200000000000001E-2]
[]
[null,"PROPERTY INSURANCE ",null,null,5.3E-3]
[]
[]
["III)","AFUDC"]
[]
[null,null,2014,2015,{"$f":"+C34+1","v":2015},{"$f":"+E34+1","v":2016},2017]
[null,"Debt",1.4701850742047664E-2,1.4701850742047664E-2,1.5388992913533241E-2,1.5327705656251323E-2,1.6038735223228486E-2]
[null,"Equity",4.814509059204778E-2,4.814509059204778E-2,4.8277818903835673E-2,4.8595583075185717E-2,5.1265489517652675E-2]
[null,"Total",{"$f":"C35+C36","v":6.2846941334095449E-2},6.2846941334095449E-2,6.3666811817368912E-2,6.3923288731437045E-2,6.7304224740881158E-2]
[]
[]
[]
[]
[null,"Escalation Factors",2.5000000000000001E-2]
[null,"Escalation Base Year",2016]
[]
[]
[null,"Solar ITC"]
[null,2017,0.3]
[null,{"$f":"\"Post-\"&B47","v":"Post-2017"},0.1]
[null,"Tax Basis Reduction",0.5]

{"sheet":"Input","index":2,"n_rows":105,"n_cols":51,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
["INPUTS",null,null,null,null,null,"CPVRR:",{"$f":"RevReq!$H$1","v":-57199.259423212592}]
["OPC 002099 FPL RC-16",null,"Period",null,"Input","Input",null,null,"SUM",null,0,{"$f":"K2+1","v":1},{"$f":"L2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,null,"Year",null,null,null,null,null,null,null,{"$f":"Assumptions!$C$7","v":2014},{"$f":"K3+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054]
[null,null,"Discount Date",null,{"$f":"Assumptions!$E$15","v":"2014-12-31"},null,null,null,null,null,{"$f":"DATE(K3,12,31)","v":"2014-12-31"},{"$f":"DATE(L3,12,31)","v":"2015-12-31"},"2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31",{"$f":"DATE(AY3,12,31)","v":"2054-12-31"}]
[null,null,"Discount Factor",null,{"$f":"Assumptions!$G$23","v":7.535560254528198E-2},null,null,null,null,null,{"$f":"(1+$E5)^(($E$4-K$4)/365)","v":1},{"$f":"(1+$E5)^(($E$4-L$4)/365)","v":0.92992494541626869},0.86458829506145995,0.80400222309257285,0.74766172342391946,0.69526928734482174,0.64641957473779921,0.6011216877540555,0.55899805267322544,0.51982623361994973,0.48330317330342015,0.44943567705369242,0.41794144745227862,0.38865417770925653,0.36134728348828427,0.33602585287415976,0.3124788228924581,0.290581852322009,0.27016553272740229,0.25123366827488669,0.23362845525725295,0.21725692850278808,0.20199242780871093,0.18783779740451509,0.17467505349850579,0.16243468959018184,0.15102200669404239,0.14043913133161273,0.13059785153785816,0.1214461999628247,0.11291337379980645,0.10500096296755178,9.7643014756256197E-2,9.0800675167491463E-2,8.4421007652772578E-2,7.8505200933490907E-2,7.3003944692969738E-2,6.788818928378218E-2,6.3118356074855803E-2,5.8695333827674896E-2,5.4582255105890258E-2]
[]
[]
["CAPITAL EXPENDITURES / (CAPITAL SAVINGS)"]
[]
[]
[null,null,"Capital Item",null,"Initial Spending Date","Commercial Operations Date (COD)","Recovery During Construction","Investment Tax Credit (Solar)","Percent ITC Eligible"]
[null,1,".05 Compressors",null,"2014-12-01","2015-01-01","CWIP","No",1]
[null,{"$f":"B12+1","v":2},"Installation Costs",null,"2014-12-01","2015-01-01","CWIP","No",1]
[null,{"$f":"B13+1","v":3},"Avoided Like-Kind Replacements",null,"2014-12-01","2015-01-01","CWIP","No",1]
[null,4,"Tax Effects of Existing Part Retirement",null,"2014-12-01","2015-01-01","CWIP","No",1]
[null,5,"…",null,null,null,"CWIP","No",1]
[null,6,"…",null,null,null,"CWIP","No",1]
[null,7,"…",null,null,null,"CWIP","No",1]
[null,8,"…",null,null,null,"CWIP","No",1]
[null,9,"…",null,null,null,"CWIP","No",1]
[null,10,"…",null,null,null,"CWIP","No",1]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K$3","v":2014},{"$f":"L$3","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054]
[null,null,"Capital Expenditures, Unescalated",null,"Type","Book Life","Tax Life","Tax Depr Method"]
[null,{"$f":"B12","v":1},{"$f":"C12","v":".05 Compressors"},null,null,{"$f":"1/AVERAGE(Book_Capital!$H$128:$H$153)","v":21.959459459459453},20,"MACRS",{"$f":"SUM(K25:AY25)","v":286056.24800456053},null,{"$f":"Book_Capital!L37","v":286056.24800456053},{"$f":"Book_Capital!M37","v":0},{"$f":"Book_Capital!N37","v":0},{"$f":"Book_Capital!O37","v":0},{"$f":"Book_Capital!P37","v":0},{"$f":"Book_Capital!Q37","v":0},{"$f":"Book_Capital!R37","v":0},{"$f":"Book_Capital!S37","v":0},{"$f":"Book_Capital!T37","v":0},{"$f":"Book_Capital!U37","v":0},{"$f":"Book_Capital!V37","v":0},{"$f":"Book_Capital!W37","v":0},{"$f":"Book_Capital!X37","v":0},{"$f":"Book_Capital!Y37","v":0},{"$f":"Book_Capital!Z37","v":0},{"$f":"Book_Capital!AA37","v":0},{"$f":"Book_Capital!AB37","v":0},{"$f":"Book_Capital!AC37","v":0},{"$f":"Book_Capital!AD37","v":0},{"$f":"Book_Capital!AE37","v":0},{"$f":"Book_Capital!AF37","v":0},{"$f":"Book_Capital!AG37","v":0},{"$f":"Book_Capital!AH37","v":0},{"$f":"Book_Capital!AI37","v":0},{"$f":"Book_Capital!AJ37","v":0},{"$f":"Book_Capital!AK37","v":0},{"$f":"Book_Capital!AL37","v":0},{"$f":"Book_Capital!AM37","v":0},{"$f":"Book_Capital!AN37","v":0},{"$f":"Book_Capital!AO37","v":0},{"$f":"Book_Capital!AP37","v":0},{"$f":"Book_Capital!AQ37","v":0},{"$f":"Book_Capital!AR37","v":0},{"$f":"Book_Capital!AS37","v":0},{"$f":"Book_Capital!AT37","v":0},{"$f":"Book_Capital!AU37","v":0},{"$f":"Book_Capital!AV37","v":0},{"$f":"Book_Capital!AW37","v":0},{"$f":"Book_Capital!AX37","v":0},{"$f":"Book_Capital!AY37","v":0},{"$f":"Book_Capital!AZ37","v":0}]
[null,{"$f":"B13","v":2},{"$f":"C13","v":"Installation Costs"},null,null,{"$f":"1/AVERAGE(Book_Capital!$H$128:$H$153)","v":21.959459459459453},20,"MACRS",{"$f":"SUM(K26:AY26)","v":38735.374263547761},null,{"$f":"Book_Capital!L126","v":0},{"$f":"Book_Capital!M126","v":2758.1791438511991},{"$f":"Book_Capital!N126","v":20539.386481881949},{"$f":"Book_Capital!O126","v":15437.808637814611},{"$f":"Book_Capital!P126","v":0},{"$f":"Book_Capital!Q126","v":0},{"$f":"Book_Capital!R126","v":0},{"$f":"Book_Capital!S126","v":0},{"$f":"Book_Capital!T126","v":0},{"$f":"Book_Capital!U126","v":0},{"$f":"Book_Capital!V126","v":0},{"$f":"Book_Capital!W126","v":0},{"$f":"Book_Capital!X126","v":0},{"$f":"Book_Capital!Y126","v":0},{"$f":"Book_Capital!Z126","v":0},{"$f":"Book_Capital!AA126","v":0},{"$f":"Book_Capital!AB126","v":0},{"$f":"Book_Capital!AC126","v":0},{"$f":"Book_Capital!AD126","v":0},{"$f":"Book_Capital!AE126","v":0},{"$f":"Book_Capital!AF126","v":0},{"$f":"Book_Capital!AG126","v":0},{"$f":"Book_Capital!AH126","v":0},{"$f":"Book_Capital!AI126","v":0},{"$f":"Book_Capital!AJ126","v":0},{"$f":"Book_Capital!AK126","v":0},{"$f":"Book_Capital!AL126","v":0},{"$f":"Book_Capital!AM126","v":0},{"$f":"Book_Capital!AN126","v":0},{"$f":"Book_Capital!AO126","v":0},{"$f":"Book_Capital!AP126","v":0},{"$f":"Book_Capital!AQ126","v":0},{"$f":"Book_Capital!AR126","v":0},{"$f":"Book_Capital!AS126","v":0},{"$f":"Book_Capital!AT126","v":0},{"$f":"Book_Capital!AU126","v":0},{"$f":"Book_Capital!AV126","v":0},{"$f":"Book_Capital!AW126","v":0},{"$f":"Book_Capital!AX126","v":0},{"$f":"Book_Capital!AY126","v":0},{"$f":"Book_Capital!AZ126","v":0}]
[null,3,"Avoided Like-Kind Replacements",null,null,{"$f":"1/AVERAGE(Book_Capital!$H$128:$H$153)","v":21.959459459459453},20,"MACRS",-376923.42664604814,null,{"$f":"-Book_Capital!L278","v":0},{"$f":"-Book_Capital!M278","v":0},{"$f":"-Book_Capital!N278","v":0},{"$f":"-Book_Capital!O278","v":0},{"$f":"-Book_Capital!P278","v":0},{"$f":"-Book_Capital!Q278","v":0},{"$f":"-Book_Capital!R278","v":0},{"$f":"-Book_Capital!S278","v":0},{"$f":"-Book_Capital!T278","v":0},{"$f":"-Book_Capital!U278","v":-12532.618298874992},{"$f":"-Book_Capital!V278","v":0},{"$f":"-Book_Capital!W278","v":-79125.566324019237},{"$f":"-Book_Capital!X278","v":-13594.178659957073},{"$f":"-Book_Capital!Y278","v":-13798.260549051331},{"$f":"-Book_Capital!Z278","v":-43238.759399928247},{"$f":"-Book_Capital!AA278","v":-88007.628125644187},{"$f":"-Book_Capital!AB278","v":-60493.716353203796},{"$f":"-Book_Capital!AC278","v":-31444.412596714799},{"$f":"-Book_Capital!AD278","v":0},{"$f":"-Book_Capital!AE278","v":-16639.431645962854},{"$f":"-Book_Capital!AF278","v":0},{"$f":"-Book_Capital!AG278","v":0},{"$f":"-Book_Capital!AH278","v":-18048.854692691613},{"$f":"-Book_Capital!AI278","v":0},{"$f":"-Book_Capital!AJ278","v":0},{"$f":"-Book_Capital!AK278","v":0},{"$f":"-Book_Capital!AL278","v":0},{"$f":"-Book_Capital!AM278","v":0},{"$f":"-Book_Capital!AN278","v":0},{"$f":"-Book_Capital!AO278","v":0},{"$f":"-Book_Capital!AP278","v":0},{"$f":"-Book_Capital!AQ278","v":0},{"$f":"-Book_Capital!AR278","v":0},{"$f":"-Book_Capital!AS278","v":0},{"$f":"-Book_Capital!AT278","v":0},{"$f":"-Book_Capital!AU278","v":0},{"$f":"-Book_Capital!AV278","v":0},{"$f":"-Book_Capital!AW278","v":0},{"$f":"-Book_Capital!AX278","v":0},{"$f":"-Book_Capital!AY278","v":0},{"$f":"-Book_Capital!AZ278","v":0}]
[null,4,"Tax Effects of Existing Part Retirement",null,null,{"$f":"1/AVERAGE(Book_Capital!$H$128:$H$153)","v":21.959459459459453},20,"MACRS",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"…",null,null,{"$f":"1/AVERAGE(Book_Capital!$H$128:$H$153)","v":21.959459459459453},20,"MACRS",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"…",null,null,{"$f":"1/AVERAGE(Book_Capital!$H$128:$H$153)","v":21.959459459459453},20,"MACRS",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,"…",null,null,{"$f":"1/AVERAGE(Book_Capital!$H$128:$H$153)","v":21.959459459459453},20,"MACRS",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,"…",null,null,{"$f":"1/AVERAGE(Book_Capital!$H$128:$H$153)","v":21.959459459459453},20,"MACRS",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,"…",null,null,{"$f":"1/AVERAGE(Book_Capital!$H$128:$H$153)","v":21.959459459459453},20,"MACRS",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,"…",null,null,{"$f":"1/AVERAGE(Book_Capital!$H$128:$H$153)","v":21.959459459459453},20,"MACRS",0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C24","v":"Capital Expenditures, Unescalated"},null,null,null,null,null,-52131.804377939814,null,{"$f":"SUM(K25:K34)","v":286056.24800456053},{"$f":"SUM(L25:L34)","v":2758.1791438511991},20539.386481881949,15437.808637814611,0,0,0,0,0,-12532.618298874992,0,-79125.566324019237,-13594.178659957073,-13798.260549051331,-43238.759399928247,-88007.628125644187,-60493.716353203796,-31444.412596714799,0,-16639.431645962854,0,0,-18048.854692691613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Escalation Factor",null,"Inflation Rate","Base Year"]
[null,{"$f":"B25","v":1},{"$f":"C25","v":".05 Compressors"},null,0,2016,null,null,null,null,{"$f":"(1+$E38)^(K$3-$F38)","v":1},{"$f":"(1+$E38)^(L$3-$F38)","v":1},{"$f":"(1+$E38)^(M$3-$F38)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$E38)^(AC$3-$F38)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$E38)^(AS$3-$F38)","v":1},1,1,1,1,1,1]
[null,{"$f":"B26","v":2},{"$f":"C26","v":"Installation Costs"},null,0,2016,null,null,null,null,{"$f":"(1+$E39)^(K$3-$F39)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,3,"Avoided Like-Kind Replacements",null,0,2016,null,null,null,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]
[null,4,"Tax Effects of Existing Part Retirement",null,0,2016,null,null,null,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]
[null,5,"…",null,0,2016,null,null,null,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]
[null,6,"…",null,0,2016,null,null,null,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]
[null,7,"…",null,0,2016,null,null,null,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]
[null,8,"…",null,0,2016,null,null,null,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]
[null,9,"…",null,0,2016,null,null,null,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]
[null,10,"…",null,0,2016,null,null,null,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]
[null,null,{"$f":"C37","v":"Escalation Factor"},null,null,null,null,null,null,null,{"$f":"SUM(K38:K47)/COUNT(K38:K47)","v":1},{"$f":"SUM(L38:L47)/COUNT(L38:L47)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Capital Expenditures, Escalated"]
[null,{"$f":"B38","v":1},{"$f":"C38","v":".05 Compressors"},null,null,null,null,null,{"$f":"SUM(K51:AY51)","v":286056.24800456053},null,{"$f":"K25*K38","v":286056.24800456053},{"$f":"L25*L38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY25*AY38","v":0}]
[null,{"$f":"B39","v":2},"Installation Costs",null,null,null,null,null,{"$f":"SUM(K52:AY52)","v":38735.374263547761},null,{"$f":"K26*K39","v":0},2758.1791438511991,20539.386481881949,15437.808637814611,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B40","v":3},"Avoided Like-Kind Replacements",null,null,null,null,null,-376923.42664604814,null,{"$f":"K27*K40","v":0},0,0,0,0,0,0,0,0,-12532.618298874992,0,-79125.566324019237,-13594.178659957073,-13798.260549051331,-43238.759399928247,-88007.628125644187,-60493.716353203796,-31444.412596714799,0,-16639.431645962854,0,0,-18048.854692691613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B41","v":4},"Tax Effects of Existing Part Retirement",null,null,null,null,null,0,null,{"$f":"K28*K41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B42","v":5},"…",null,null,null,null,null,0,null,{"$f":"K29*K42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B43","v":6},"…",null,null,null,null,null,0,null,{"$f":"K30*K43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B44","v":7},"…",null,null,null,null,null,0,null,{"$f":"K31*K44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B45","v":8},"…",null,null,null,null,null,0,null,{"$f":"K32*K45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B46","v":9},"…",null,null,null,null,null,0,null,{"$f":"K33*K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B47","v":10},"…",null,null,null,null,null,0,null,{"$f":"K34*K47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C50","v":"Capital Expenditures, Escalated"},null,null,null,null,null,-52131.804377939814,null,{"$f":"SUM(K51:K60)","v":286056.24800456053},{"$f":"SUM(L51:L60)","v":2758.1791438511991},{"$f":"SUM(M51:M60)","v":20539.386481881949},{"$f":"SUM(N51:N60)","v":15437.808637814611},{"$f":"SUM(O51:O60)","v":0},{"$f":"SUM(P51:P60)","v":0},{"$f":"SUM(Q51:Q60)","v":0},{"$f":"SUM(R51:R60)","v":0},{"$f":"SUM(S51:S60)","v":0},{"$f":"SUM(T51:T60)","v":-12532.618298874992},{"$f":"SUM(U51:U60)","v":0},{"$f":"SUM(V51:V60)","v":-79125.566324019237},{"$f":"SUM(W51:W60)","v":-13594.178659957073},{"$f":"SUM(X51:X60)","v":-13798.260549051331},{"$f":"SUM(Y51:Y60)","v":-43238.759399928247},{"$f":"SUM(Z51:Z60)","v":-88007.628125644187},{"$f":"SUM(AA51:AA60)","v":-60493.716353203796},{"$f":"SUM(AB51:AB60)","v":-31444.412596714799},{"$f":"SUM(AC51:AC60)","v":0},{"$f":"SUM(AD51:AD60)","v":-16639.431645962854},{"$f":"SUM(AE51:AE60)","v":0},{"$f":"SUM(AF51:AF60)","v":0},{"$f":"SUM(AG51:AG60)","v":-18048.854692691613},{"$f":"SUM(AH51:AH60)","v":0},{"$f":"SUM(AI51:AI60)","v":0},{"$f":"SUM(AJ51:AJ60)","v":0},{"$f":"SUM(AK51:AK60)","v":0},{"$f":"SUM(AL51:AL60)","v":0},{"$f":"SUM(AM51:AM60)","v":0},{"$f":"SUM(AN51:AN60)","v":0},{"$f":"SUM(AO51:AO60)","v":0},{"$f":"SUM(AP51:AP60)","v":0},{"$f":"SUM(AQ51:AQ60)","v":0},{"$f":"SUM(AR51:AR60)","v":0},{"$f":"SUM(AS51:AS60)","v":0},{"$f":"SUM(AT51:AT60)","v":0},{"$f":"SUM(AU51:AU60)","v":0},{"$f":"SUM(AV51:AV60)","v":0},{"$f":"SUM(AW51:AW60)","v":0},{"$f":"SUM(AX51:AX60)","v":0},0]
[]
[]
[null,null,"Land Sale/Reassignment Year",null,{"$f":"YEAR(F12)+F25","v":2036.9594594594594}]
[null,null,"Land Appreciation Rate",null,2.5000000000000001E-2]
[null,null,"Book Amort of Gain/Loss",null,5]
[null,null,"Tax Amort of Gain/Loss",null,1]
[]
["OPERATING EXPENSES / (SAVINGS)"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K$3","v":2014},{"$f":"L$3","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054]
[null,null,"Operating Expenses / (Savings)"]
[null,1,"…",null,null,null,null,null,{"$f":"SUM(K72:AY72)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,"…",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"…",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"…",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"…",null,null,null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"Operating Expenses / (Savings)"},null,null,null,null,null,0,null,{"$f":"SUM(K72:K76)","v":0},{"$f":"SUM(L72:L76)","v":0},{"$f":"SUM(M72:M76)","v":0},{"$f":"SUM(N72:N76)","v":0},{"$f":"SUM(O72:O76)","v":0},{"$f":"SUM(P72:P76)","v":0},{"$f":"SUM(Q72:Q76)","v":0},{"$f":"SUM(R72:R76)","v":0},{"$f":"SUM(S72:S76)","v":0},{"$f":"SUM(T72:T76)","v":0},{"$f":"SUM(U72:U76)","v":0},{"$f":"SUM(V72:V76)","v":0},{"$f":"SUM(W72:W76)","v":0},{"$f":"SUM(X72:X76)","v":0},{"$f":"SUM(Y72:Y76)","v":0},{"$f":"SUM(Z72:Z76)","v":0},{"$f":"SUM(AA72:AA76)","v":0},{"$f":"SUM(AB72:AB76)","v":0},{"$f":"SUM(AC72:AC76)","v":0},{"$f":"SUM(AD72:AD76)","v":0},{"$f":"SUM(AE72:AE76)","v":0},{"$f":"SUM(AF72:AF76)","v":0},{"$f":"SUM(AG72:AG76)","v":0},{"$f":"SUM(AH72:AH76)","v":0},{"$f":"SUM(AI72:AI76)","v":0},{"$f":"SUM(AJ72:AJ76)","v":0},{"$f":"SUM(AK72:AK76)","v":0},{"$f":"SUM(AL72:AL76)","v":0},{"$f":"SUM(AM72:AM76)","v":0},{"$f":"SUM(AN72:AN76)","v":0},{"$f":"SUM(AO72:AO76)","v":0},{"$f":"SUM(AP72:AP76)","v":0},{"$f":"SUM(AQ72:AQ76)","v":0},{"$f":"SUM(AR72:AR76)","v":0},{"$f":"SUM(AS72:AS76)","v":0},{"$f":"SUM(AT72:AT76)","v":0},{"$f":"SUM(AU72:AU76)","v":0},{"$f":"SUM(AV72:AV76)","v":0},{"$f":"SUM(AW72:AW76)","v":0},{"$f":"SUM(AX72:AX76)","v":0},0]
[]
[null,null,"Escalation Factor",null,"Inflation Rate","Base Year"]
[null,1,{"$f":"C72","v":"…"},null,0,2016,null,null,null,null,{"$f":"(1+$E80)^(K$3-$F80)","v":1},{"$f":"(1+$E80)^(L$3-$F80)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$E80)^(AB$3-$F80)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$E80)^(AR$3-$F80)","v":1},1,1,1,1,1,1,1]
[null,2,{"$f":"C73","v":"…"},null,0,{"$f":"F80","v":2016},null,null,null,null,{"$f":"(1+$E81)^(K$3-$F81)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,3,{"$f":"C74","v":"…"},null,0,{"$f":"F81","v":2016},null,null,null,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]
[null,4,{"$f":"C75","v":"…"},null,0,2016,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,5,{"$f":"C76","v":"…"},null,0,2016,null,null,null,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]
[null,null,{"$f":"C79","v":"Escalation Factor"},null,null,null,null,null,null,null,{"$f":"SUM(K80:K84)/COUNT(K80:K84)","v":1},{"$f":"SUM(L80:L84)/COUNT(L80:L84)","v":1},{"$f":"SUM(M80:M84)/COUNT(M80:M84)","v":1},{"$f":"SUM(N80:N84)/COUNT(N80:N84)","v":1},{"$f":"SUM(O80:O84)/COUNT(O80:O84)","v":1},{"$f":"SUM(P80:P84)/COUNT(P80:P84)","v":1},{"$f":"SUM(Q80:Q84)/COUNT(Q80:Q84)","v":1},{"$f":"SUM(R80:R84)/COUNT(R80:R84)","v":1},{"$f":"SUM(S80:S84)/COUNT(S80:S84)","v":1},{"$f":"SUM(T80:T84)/COUNT(T80:T84)","v":1},{"$f":"SUM(U80:U84)/COUNT(U80:U84)","v":1},{"$f":"SUM(V80:V84)/COUNT(V80:V84)","v":1},{"$f":"SUM(W80:W84)/COUNT(W80:W84)","v":1},{"$f":"SUM(X80:X84)/COUNT(X80:X84)","v":1},{"$f":"SUM(Y80:Y84)/COUNT(Y80:Y84)","v":1},{"$f":"SUM(Z80:Z84)/COUNT(Z80:Z84)","v":1},{"$f":"SUM(AA80:AA84)/COUNT(AA80:AA84)","v":1},{"$f":"SUM(AB80:AB84)/COUNT(AB80:AB84)","v":1},{"$f":"SUM(AC80:AC84)/COUNT(AC80:AC84)","v":1},{"$f":"SUM(AD80:AD84)/COUNT(AD80:AD84)","v":1},{"$f":"SUM(AE80:AE84)/COUNT(AE80:AE84)","v":1},{"$f":"SUM(AF80:AF84)/COUNT(AF80:AF84)","v":1},{"$f":"SUM(AG80:AG84)/COUNT(AG80:AG84)","v":1},{"$f":"SUM(AH80:AH84)/COUNT(AH80:AH84)","v":1},{"$f":"SUM(AI80:AI84)/COUNT(AI80:AI84)","v":1},{"$f":"SUM(AJ80:AJ84)/COUNT(AJ80:AJ84)","v":1},{"$f":"SUM(AK80:AK84)/COUNT(AK80:AK84)","v":1},{"$f":"SUM(AL80:AL84)/COUNT(AL80:AL84)","v":1},{"$f":"SUM(AM80:AM84)/COUNT(AM80:AM84)","v":1},{"$f":"SUM(AN80:AN84)/COUNT(AN80:AN84)","v":1},{"$f":"SUM(AO80:AO84)/COUNT(AO80:AO84)","v":1},{"$f":"SUM(AP80:AP84)/COUNT(AP80:AP84)","v":1},{"$f":"SUM(AQ80:AQ84)/COUNT(AQ80:AQ84)","v":1},{"$f":"SUM(AR80:AR84)/COUNT(AR80:AR84)","v":1},{"$f":"SUM(AS80:AS84)/COUNT(AS80:AS84)","v":1},{"$f":"SUM(AT80:AT84)/COUNT(AT80:AT84)","v":1},{"$f":"SUM(AU80:AU84)/COUNT(AU80:AU84)","v":1},{"$f":"SUM(AV80:AV84)/COUNT(AV80:AV84)","v":1},{"$f":"SUM(AW80:AW84)/COUNT(AW80:AW84)","v":1},{"$f":"SUM(AX80:AX84)/COUNT(AX80:AX84)","v":1},1]
[]
[null,null,"Operating Expenses / (Savings), Escalated"]
[null,1,{"$f":"C80","v":"…"},null,null,null,null,null,{"$f":"SUM(K88:AY88)","v":0},null,{"$f":"K72*K80","v":0},{"$f":"L72*L80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY72*AY80","v":0}]
[null,2,{"$f":"C81","v":"…"},null,null,null,null,null,0,null,{"$f":"K73*K81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY73*AY81","v":0}]
[null,3,{"$f":"C82","v":"…"},null,null,null,null,null,0,null,{"$f":"K74*K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY74*AY82","v":0}]
[null,4,{"$f":"C83","v":"…"},null,null,null,null,null,0,null,{"$f":"K75*K83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY75*AY83","v":0}]
[null,5,{"$f":"C84","v":"…"},null,null,null,null,null,0,null,{"$f":"K76*K84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY76*AY84","v":0}]
[null,null,{"$f":"C87","v":"Operating Expenses / (Savings), Escalated"},null,null,null,null,null,0,null,{"$f":"SUM(K88:K92)","v":0},{"$f":"SUM(L88:L92)","v":0},{"$f":"SUM(M88:M92)","v":0},{"$f":"SUM(N88:N92)","v":0},{"$f":"SUM(O88:O92)","v":0},{"$f":"SUM(P88:P92)","v":0},{"$f":"SUM(Q88:Q92)","v":0},{"$f":"SUM(R88:R92)","v":0},{"$f":"SUM(S88:S92)","v":0},{"$f":"SUM(T88:T92)","v":0},{"$f":"SUM(U88:U92)","v":0},{"$f":"SUM(V88:V92)","v":0},{"$f":"SUM(W88:W92)","v":0},{"$f":"SUM(X88:X92)","v":0},{"$f":"SUM(Y88:Y92)","v":0},{"$f":"SUM(Z88:Z92)","v":0},{"$f":"SUM(AA88:AA92)","v":0},{"$f":"SUM(AB88:AB92)","v":0},{"$f":"SUM(AC88:AC92)","v":0},{"$f":"SUM(AD88:AD92)","v":0},{"$f":"SUM(AE88:AE92)","v":0},{"$f":"SUM(AF88:AF92)","v":0},{"$f":"SUM(AG88:AG92)","v":0},{"$f":"SUM(AH88:AH92)","v":0},{"$f":"SUM(AI88:AI92)","v":0},{"$f":"SUM(AJ88:AJ92)","v":0},{"$f":"SUM(AK88:AK92)","v":0},{"$f":"SUM(AL88:AL92)","v":0},{"$f":"SUM(AM88:AM92)","v":0},{"$f":"SUM(AN88:AN92)","v":0},{"$f":"SUM(AO88:AO92)","v":0},{"$f":"SUM(AP88:AP92)","v":0},{"$f":"SUM(AQ88:AQ92)","v":0},{"$f":"SUM(AR88:AR92)","v":0},{"$f":"SUM(AS88:AS92)","v":0},{"$f":"SUM(AT88:AT92)","v":0},{"$f":"SUM(AU88:AU92)","v":0},{"$f":"SUM(AV88:AV92)","v":0},{"$f":"SUM(AW88:AW92)","v":0},{"$f":"SUM(AX88:AX92)","v":0},0]
[]
[]
[]
["SYSTEM IMPACT COST / (SAVINGS)"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K$3","v":2014},{"$f":"L$3","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054]
[null,null,"System Impact Cost / (Savings)"]
[null,1,"Fuel Savings",null,null,null,null,null,{"$f":"SUM(K100:AY100)","v":-571000},null,{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,K$3,'Fuel Savings'!$B$4:$B$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,L$3,'Fuel Savings'!$B$4:$B$34)*1000","v":5000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,M$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-14000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,N$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-23000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,O$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-46000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,P$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-32000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,Q$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-29000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,R$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-28000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,S$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-24000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,T$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-24000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,U$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-23000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,V$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-27000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,W$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-26000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,X$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-18000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,Y$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-19000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,Z$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-20000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AA$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-22000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AB$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-21000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AC$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-20000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AD$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-19000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AE$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-19000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AF$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-11000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AG$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-16000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AH$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-11000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AI$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-7000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AJ$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-15000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AK$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-14000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AL$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-13000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AM$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-14000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AN$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-10000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AO$3,'Fuel Savings'!$B$4:$B$34)*1000","v":-11000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AP$3,'Fuel Savings'!$B$4:$B$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AQ$3,'Fuel Savings'!$B$4:$B$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AR$3,'Fuel Savings'!$B$4:$B$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AS$3,'Fuel Savings'!$B$4:$B$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AT$3,'Fuel Savings'!$B$4:$B$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AU$3,'Fuel Savings'!$B$4:$B$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AV$3,'Fuel Savings'!$B$4:$B$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AW$3,'Fuel Savings'!$B$4:$B$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AX$3,'Fuel Savings'!$B$4:$B$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AY$3,'Fuel Savings'!$B$4:$B$34)*1000","v":0}]
[null,2,"Startup Savings",null,null,null,null,null,-106000,null,{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,K$3,'Fuel Savings'!$C$4:$C$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,L$3,'Fuel Savings'!$C$4:$C$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,M$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-1000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,N$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-2000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,O$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-3000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,P$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-4000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,Q$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-2000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,R$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-4000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,S$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-3000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,T$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-2000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,U$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-2000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,V$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-5000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,W$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-4000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,X$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-3000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,Y$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-3000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,Z$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-4000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AA$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-4000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AB$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-5000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AC$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-5000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AD$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-6000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AE$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-4000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AF$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-2000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AG$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-6000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AH$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-3000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AI$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-3000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AJ$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-4000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AK$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-4000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AL$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-4000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AM$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-5000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AN$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-5000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AO$3,'Fuel Savings'!$C$4:$C$34)*1000","v":-4000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AP$3,'Fuel Savings'!$C$4:$C$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AQ$3,'Fuel Savings'!$C$4:$C$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AR$3,'Fuel Savings'!$C$4:$C$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AS$3,'Fuel Savings'!$C$4:$C$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AT$3,'Fuel Savings'!$C$4:$C$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AU$3,'Fuel Savings'!$C$4:$C$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AV$3,'Fuel Savings'!$C$4:$C$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AW$3,'Fuel Savings'!$C$4:$C$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AX$3,'Fuel Savings'!$C$4:$C$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AY$3,'Fuel Savings'!$C$4:$C$34)*1000","v":0}]
[null,3,"Variable O&M Savings",null,null,null,null,null,-11000,null,{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,K$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,L$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,M$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,N$3,'Fuel Savings'!$D$4:$D$34)*1000","v":-1000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,O$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,P$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,Q$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,R$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,S$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,T$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,U$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,V$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,W$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,X$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,Y$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,Z$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AA$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AB$3,'Fuel Savings'!$D$4:$D$34)*1000","v":-1000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AC$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AD$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AE$3,'Fuel Savings'!$D$4:$D$34)*1000","v":-1000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AF$3,'Fuel Savings'!$D$4:$D$34)*1000","v":-1000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AG$3,'Fuel Savings'!$D$4:$D$34)*1000","v":-1000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AH$3,'Fuel Savings'!$D$4:$D$34)*1000","v":-1000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AI$3,'Fuel Savings'!$D$4:$D$34)*1000","v":-1000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AJ$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AK$3,'Fuel Savings'!$D$4:$D$34)*1000","v":-1000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AL$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AM$3,'Fuel Savings'!$D$4:$D$34)*1000","v":-1000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AN$3,'Fuel Savings'!$D$4:$D$34)*1000","v":-1000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AO$3,'Fuel Savings'!$D$4:$D$34)*1000","v":-1000},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AP$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AQ$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AR$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AS$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AT$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AU$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AV$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AW$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AX$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AY$3,'Fuel Savings'!$D$4:$D$34)*1000","v":0}]
[null,4,"Emissions Savings",null,null,null,null,null,-129078.68492340336,null,{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,K$3,'Fuel Savings'!$E$4:$E$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,L$3,'Fuel Savings'!$E$4:$E$34)*1000","v":141},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,M$3,'Fuel Savings'!$E$4:$E$34)*1000","v":23.098523557620659},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,N$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-70.464976781476324},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,O$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-212.10854969125063},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,P$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-144.92464796156941},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,Q$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-130.42489035333409},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,R$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-139.19872609046229},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,S$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-109.51997429643414},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,T$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-2478.0108624034788},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,U$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-2451.9402912194091},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,V$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-3122.3458212623673},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,W$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-2527.4808979567924},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,X$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-2949.7835546140823},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,Y$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-1574.4331159640535},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,Z$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-3715.1379060613326},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AA$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-3221.176699188461},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AB$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-4600.5035331182135},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AC$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-4807.5661214461379},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AD$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-404.74543376271623},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AE$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-3907.5464638555609},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AF$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-8572.9100463467967},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AG$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-4564.9542434301275},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AH$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-7733.1197697590151},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AI$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-9698.9316200026678},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AJ$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-3687.5359670531975},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AK$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-7613.174696975504},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AL$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-9297.6530852338619},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AM$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-11151.983482534788},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AN$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-16686.208069598015},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AO$3,'Fuel Savings'!$E$4:$E$34)*1000","v":-13668.999999999869},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AP$3,'Fuel Savings'!$E$4:$E$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AQ$3,'Fuel Savings'!$E$4:$E$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AR$3,'Fuel Savings'!$E$4:$E$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AS$3,'Fuel Savings'!$E$4:$E$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AT$3,'Fuel Savings'!$E$4:$E$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AU$3,'Fuel Savings'!$E$4:$E$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AV$3,'Fuel Savings'!$E$4:$E$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AW$3,'Fuel Savings'!$E$4:$E$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AX$3,'Fuel Savings'!$E$4:$E$34)*1000","v":0},{"$f":"SUMIF('Fuel Savings'!$A$4:$A$34,AY$3,'Fuel Savings'!$E$4:$E$34)*1000","v":0}]
[null,5,"Capacity Savings",null,null,null,null,null,-80809.50143698421,null,{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,K$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,L$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,M$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,N$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,O$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,P$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,Q$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,R$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,S$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,T$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,U$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,V$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,W$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,X$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,Y$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,Z$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AA$3,'Capacity annual values'!$AH$47:$AH$77)","v":-3434.7693606384964},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AB$3,'Capacity annual values'!$AH$47:$AH$77)","v":-5739.4231611987188},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AC$3,'Capacity annual values'!$AH$47:$AH$77)","v":-5739.7889562499295},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AD$3,'Capacity annual values'!$AH$47:$AH$77)","v":-5714.7655520781318},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AE$3,'Capacity annual values'!$AH$47:$AH$77)","v":-5570.5959626942695},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AF$3,'Capacity annual values'!$AH$47:$AH$77)","v":-5498.3048204278393},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AG$3,'Capacity annual values'!$AH$47:$AH$77)","v":-5269.6764205363415},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AH$3,'Capacity annual values'!$AH$47:$AH$77)","v":-5188.5754446454466},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AI$3,'Capacity annual values'!$AH$47:$AH$77)","v":-5492.506433739657},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AJ$3,'Capacity annual values'!$AH$47:$AH$77)","v":-5196.1113956916515},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AK$3,'Capacity annual values'!$AH$47:$AH$77)","v":-5331.567343533362},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AL$3,'Capacity annual values'!$AH$47:$AH$77)","v":-6303.0763926576692},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AM$3,'Capacity annual values'!$AH$47:$AH$77)","v":-5595.9270819455032},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AN$3,'Capacity annual values'!$AH$47:$AH$77)","v":-5417.0414296378749},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AO$3,'Capacity annual values'!$AH$47:$AH$77)","v":-5317.3716813093233},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AP$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AQ$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AR$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AS$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AT$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AU$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AV$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AW$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AX$3,'Capacity annual values'!$AH$47:$AH$77)","v":0},{"$f":"-SUMIF('Capacity annual values'!$A$47:$A$77,AY$3,'Capacity annual values'!$AH$47:$AH$77)","v":0}]
[null,null,{"$f":"C99","v":"System Impact Cost / (Savings)"},null,null,null,null,null,-897888.1863603876,null,{"$f":"SUM(K100:K104)","v":0},{"$f":"SUM(L100:L104)","v":5141},{"$f":"SUM(M100:M104)","v":-14976.901476442379},{"$f":"SUM(N100:N104)","v":-26070.464976781477},{"$f":"SUM(O100:O104)","v":-49212.108549691249},{"$f":"SUM(P100:P104)","v":-36144.924647961569},{"$f":"SUM(Q100:Q104)","v":-31130.424890353333},{"$f":"SUM(R100:R104)","v":-32139.198726090461},{"$f":"SUM(S100:S104)","v":-27109.519974296432},{"$f":"SUM(T100:T104)","v":-28478.01086240348},{"$f":"SUM(U100:U104)","v":-27451.940291219409},{"$f":"SUM(V100:V104)","v":-35122.345821262366},{"$f":"SUM(W100:W104)","v":-32527.480897956793},{"$f":"SUM(X100:X104)","v":-23949.783554614081},{"$f":"SUM(Y100:Y104)","v":-23574.433115964053},{"$f":"SUM(Z100:Z104)","v":-27715.137906061333},{"$f":"SUM(AA100:AA104)","v":-32655.946059826958},{"$f":"SUM(AB100:AB104)","v":-37339.926694316935},{"$f":"SUM(AC100:AC104)","v":-35547.355077696062},{"$f":"SUM(AD100:AD104)","v":-31119.510985840847},{"$f":"SUM(AE100:AE104)","v":-33478.142426549828},{"$f":"SUM(AF100:AF104)","v":-28071.214866774637},{"$f":"SUM(AG100:AG104)","v":-32834.630663966469},{"$f":"SUM(AH100:AH104)","v":-27921.695214404463},{"$f":"SUM(AI100:AI104)","v":-26191.438053742324},{"$f":"SUM(AJ100:AJ104)","v":-27883.64736274485},{"$f":"SUM(AK100:AK104)","v":-31944.742040508867},{"$f":"SUM(AL100:AL104)","v":-32600.729477891531},{"$f":"SUM(AM100:AM104)","v":-36747.910564480291},{"$f":"SUM(AN100:AN104)","v":-38103.249499235892},{"$f":"SUM(AO100:AO104)","v":-34986.371681309189},{"$f":"SUM(AP100:AP104)","v":0},{"$f":"SUM(AQ100:AQ104)","v":0},{"$f":"SUM(AR100:AR104)","v":0},{"$f":"SUM(AS100:AS104)","v":0},{"$f":"SUM(AT100:AT104)","v":0},{"$f":"SUM(AU100:AU104)","v":0},{"$f":"SUM(AV100:AV104)","v":0},{"$f":"SUM(AW100:AW104)","v":0},{"$f":"SUM(AX100:AX104)","v":0},0]

{"sheet":"RevReq","index":3,"n_rows":55,"n_cols":61,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[null,"REVENUE REQUIREMENT",null,null,null,null,"CPVRR:",{"$f":"H53","v":-57199.259423212592}]
["OPC 002100 FPL RC-16",null,"Period",null,"Input","Input",null,"PV","SUM",null,0,{"$f":"K2+1","v":1},{"$f":"L2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,{"$f":"AI2+1","v":25},{"$f":"AJ2+1","v":26},{"$f":"AK2+1","v":27},{"$f":"AL2+1","v":28},{"$f":"AM2+1","v":29},{"$f":"AN2+1","v":30},{"$f":"AO2+1","v":31},{"$f":"AP2+1","v":32},{"$f":"AQ2+1","v":33},{"$f":"AR2+1","v":34},{"$f":"AS2+1","v":35},{"$f":"AT2+1","v":36},{"$f":"AU2+1","v":37},{"$f":"AV2+1","v":38},{"$f":"AW2+1","v":39},{"$f":"AX2+1","v":40},{"$f":"AY2+1","v":41},{"$f":"AZ2+1","v":42},{"$f":"BA2+1","v":43},{"$f":"BB2+1","v":44},{"$f":"BC2+1","v":45},{"$f":"BD2+1","v":46},{"$f":"BE2+1","v":47},{"$f":"BF2+1","v":48},{"$f":"BG2+1","v":49},{"$f":"BH2+1","v":50}]
[null,null,"Year",null,null,null,null,null,null,null,{"$f":"Assumptions!$C$7","v":2014},{"$f":"K3+1","v":2015},{"$f":"L3+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064]
[null,null,"Discount Date",null,{"$f":"Assumptions!$E$15","v":"2014-12-31"},null,null,null,null,null,{"$f":"DATE(K3,12,31)","v":"2014-12-31"},{"$f":"DATE(L3,6,30)","v":"2015-06-30"},"2016-06-30","2017-06-30","2018-06-30","2019-06-30","2020-06-30","2021-06-30","2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","2032-06-30","2033-06-30","2034-06-30","2035-06-30","2036-06-30","2037-06-30","2038-06-30",{"$f":"DATE(AJ3,6,30)","v":"2039-06-30"},"2040-06-30","2041-06-30","2042-06-30","2043-06-30","2044-06-30","2045-06-30","2046-06-30","2047-06-30","2048-06-30","2049-06-30","2050-06-30","2051-06-30","2052-06-30","2053-06-30","2054-06-30","2055-06-30","2056-06-30","2057-06-30","2058-06-30","2059-06-30","2060-06-30","2061-06-30","2062-06-30","2063-06-30","2064-06-30"]
[null,null,"Discount Factor",null,{"$f":"Assumptions!$G$23","v":7.535560254528198E-2},null,null,null,null,null,{"$f":"(1+$E5)^(($E$4-K$4)/365)","v":1},{"$f":"(1+$E5)^(($E$4-L$4)/365)","v":0.96461412066261265},0.89684020424096833,0.83399407797589764,0.77555189743922792,0.72120505589365758,0.67053309273866235,0.6235454496648023,0.57985046824410402,0.53921741503149623,0.50133192772975899,0.46620106552952895,0.43353200041555345,0.40315222182263927,0.37482669309386751,0.3485606921158752,0.32413528259011209,0.30142148497009685,0.28024357134384953,0.26060548778518949,0.24234354400382235,0.22536130692973963,0.20952739152941668,0.19484474813120595,0.18119099177055834,0.16849402313215603,0.15665561065540201,0.1456779601878769,0.13546956917606481,0.12597653172161752,0.11712540384664441,0.10891783477894919,0.10128541156167251,9.418783081795265E-2,8.7570181296704727E-2,8.1433696062430894E-2,7.5727225365901041E-2,7.0420635914911003E-2,6.5472872668839291E-2,6.0884857542816702E-2,5.6618347827181115E-2,5.2650814012750721E-2,4.8951560817099241E-2,4.5521277520882177E-2,4.2331371513885177E-2,3.936499834444547E-2,3.6599208324803227E-2,3.4034516803721292E-2,3.1649546180969587E-2,2.9431702504787823E-2,2.7363827172073425E-2]
[]
[null,"RETURN ON RATE BASE"]
[]
[null,null,"Rate Base, Beginning",null,null,null,null,null,null,null,{"$f":"J10","v":0},{"$f":"K10","v":286056.24800456053},285127.5956543741,290997.65498524817,287248.20660799003,271663.23478500464,256711.948732246,242346.82201694688,228438.01174992285,214689.90477725377,188721.65075844474,175480.90049771944,85139.061830598934,62591.739679028455,40215.568602063722,-10338.277109803443,-102291.21183125606,-162869.77863762193,-192326.37848818139,-190036.46415089769,-204323.98609719757,-200514.24375390029,-196035.0300635029,-207415.50668756879,-197194.25055536072,{"$f":"AI10","v":-185494.19196767901},{"$f":"AJ10","v":-172388.95576210791},{"$f":"AK10","v":-157651.09704388829},{"$f":"AL10","v":-141372.36627209329},{"$f":"AM10","v":-124711.85893214826},{"$f":"AN10","v":-108184.72301806518},{"$f":"AO10","v":-91769.629905602589},{"$f":"AP10","v":-76035.424706285135},{"$f":"AQ10","v":-61099.08746042999},{"$f":"AR10","v":-46889.668763656133},{"$f":"AS10","v":-33448.128371026534},{"$f":"AT10","v":-22717.98911206481},{"$f":"AU10","v":-14518.253715204091},{"$f":"AV10","v":-8917.6583370977496},{"$f":"AW10","v":-4807.1791434692432},{"$f":"AX10","v":-1888.4816322757863},{"$f":"AY10","v":-590.55515719219602},{"$f":"AZ10","v":-155.31322652460358},{"$f":"BA10","v":-3.7054803669889225E-11},{"$f":"BB10","v":-3.7054803669889225E-11},{"$f":"BC10","v":-3.7054803669889225E-11},{"$f":"BD10","v":-3.7054803669889225E-11},{"$f":"BE10","v":-3.7054803669889225E-11},{"$f":"BF10","v":-3.7054803669889225E-11},{"$f":"BG10","v":-3.7054803669889225E-11},{"$f":"BH10","v":-3.7054803669889225E-11}]
[null,null,"Rate Base, Ending",null,null,null,null,null,null,null,{"$f":"Capital!M171","v":286056.24800456053},{"$f":"Capital!N171","v":285127.5956543741},{"$f":"Capital!O171","v":290997.65498524817},{"$f":"Capital!P171","v":287248.20660799003},{"$f":"Capital!Q171","v":271663.23478500464},{"$f":"Capital!R171","v":256711.948732246},{"$f":"Capital!S171","v":242346.82201694688},{"$f":"Capital!T171","v":228438.01174992285},{"$f":"Capital!U171","v":214689.90477725377},{"$f":"Capital!V171","v":188721.65075844474},{"$f":"Capital!W171","v":175480.90049771944},{"$f":"Capital!X171","v":85139.061830598934},{"$f":"Capital!Y171","v":62591.739679028455},{"$f":"Capital!Z171","v":40215.568602063722},{"$f":"Capital!AA171","v":-10338.277109803443},{"$f":"Capital!AB171","v":-102291.21183125606},{"$f":"Capital!AC171","v":-162869.77863762193},{"$f":"Capital!AD171","v":-192326.37848818139},{"$f":"Capital!AE171","v":-190036.46415089769},{"$f":"Capital!AF171","v":-204323.98609719757},{"$f":"Capital!AG171","v":-200514.24375390029},{"$f":"Capital!AH171","v":-196035.0300635029},{"$f":"Capital!AI171","v":-207415.50668756879},{"$f":"Capital!AJ171","v":-197194.25055536072},{"$f":"Capital!AK171","v":-185494.19196767901},{"$f":"Capital!AL171","v":-172388.95576210791},{"$f":"Capital!AM171","v":-157651.09704388829},{"$f":"Capital!AN171","v":-141372.36627209329},{"$f":"Capital!AO171","v":-124711.85893214826},{"$f":"Capital!AP171","v":-108184.72301806518},{"$f":"Capital!AQ171","v":-91769.629905602589},{"$f":"Capital!AR171","v":-76035.424706285135},{"$f":"Capital!AS171","v":-61099.08746042999},{"$f":"Capital!AT171","v":-46889.668763656133},{"$f":"Capital!AU171","v":-33448.128371026534},{"$f":"Capital!AV171","v":-22717.98911206481},{"$f":"Capital!AW171","v":-14518.253715204091},{"$f":"Capital!AX171","v":-8917.6583370977496},{"$f":"Capital!AY171","v":-4807.1791434692432},{"$f":"Capital!AZ171","v":-1888.4816322757863},{"$f":"Capital!BA171","v":-590.55515719219602},{"$f":"Capital!BB171","v":-155.31322652460358},{"$f":"Capital!BC171","v":-3.7054803669889225E-11},{"$f":"Capital!BD171","v":-3.7054803669889225E-11},{"$f":"Capital!BE171","v":-3.7054803669889225E-11},{"$f":"Capital!BF171","v":-3.7054803669889225E-11},{"$f":"Capital!BG171","v":-3.7054803669889225E-11},{"$f":"Capital!BH171","v":-3.7054803669889225E-11},{"$f":"Capital!BI171","v":-3.7054803669889225E-11},{"$f":"Capital!BJ171","v":-3.7054803669889225E-11},{"$f":"Capital!BK171","v":-3.7054803669889225E-11}]
[null,null,"Rate Base, Average",null,null,null,null,null,null,null,{"$f":"Capital!M185","v":17346.584336973065},{"$f":"Capital!N185","v":285591.92182946741},{"$f":"Capital!O185","v":288062.62531981111},{"$f":"Capital!P185","v":289122.9307966191},{"$f":"Capital!Q185","v":279455.72069649736},{"$f":"Capital!R185","v":264187.59175862529},{"$f":"Capital!S185","v":249529.38537459643},{"$f":"Capital!T185","v":235392.41688343487},{"$f":"Capital!U185","v":221563.95826358834},{"$f":"Capital!V185","v":201705.77776784924},{"$f":"Capital!W185","v":182101.2756280821},{"$f":"Capital!X185","v":130309.98116415917},{"$f":"Capital!Y185","v":73865.400754813672},{"$f":"Capital!Z185","v":51403.654140546074},{"$f":"Capital!AA185","v":14938.645746130154},{"$f":"Capital!AB185","v":-56314.744470529753},{"$f":"Capital!AC185","v":-132580.49523443897},{"$f":"Capital!AD185","v":-177598.07856290165},{"$f":"Capital!AE185","v":-191181.42131953954},{"$f":"Capital!AF185","v":-197180.22512404763},{"$f":"Capital!AG185","v":-202419.11492554893},{"$f":"Capital!AH185","v":-198274.63690870159},{"$f":"Capital!AI185","v":-201725.26837553584},{"$f":"Capital!AJ185","v":-202304.87862146474},{"$f":"Capital!AK185","v":-191344.22126151988},{"$f":"Capital!AL185","v":-178941.57386489349},{"$f":"Capital!AM185","v":-165020.0264029981},{"$f":"Capital!AN185","v":-149511.73165799081},{"$f":"Capital!AO185","v":-133042.11260212079},{"$f":"Capital!AP185","v":-116448.29097510672},{"$f":"Capital!AQ185","v":-99977.176461833878},{"$f":"Capital!AR185","v":-83902.527305943862},{"$f":"Capital!AS185","v":-68567.25608335757},{"$f":"Capital!AT185","v":-53994.378112043058},{"$f":"Capital!AU185","v":-40168.898567341334},{"$f":"Capital!AV185","v":-28083.058741545672},{"$f":"Capital!AW185","v":-18618.12141363445},{"$f":"Capital!AX185","v":-11717.95602615092},{"$f":"Capital!AY185","v":-6862.4187402834959},{"$f":"Capital!AZ185","v":-3347.8303878725142},{"$f":"Capital!BA185","v":-1239.5183947339913},{"$f":"Capital!BB185","v":-372.9341918583998},{"$f":"Capital!BC185","v":-77.65661326232032},{"$f":"Capital!BD185","v":-3.7054803669889225E-11},{"$f":"Capital!BE185","v":-3.7054803669889225E-11},{"$f":"Capital!BF185","v":-3.7054803669889225E-11},{"$f":"Capital!BG185","v":-3.7054803669889225E-11},{"$f":"Capital!BH185","v":-3.7054803669889225E-11},{"$f":"Capital!BI185","v":-3.7054803669889225E-11},{"$f":"Capital!BJ185","v":-3.7054803669889225E-11},{"$f":"Capital!BK185","v":-3.7054803669889225E-11}]
[]
[null,null,"Debt Ratio",null,{"$f":"Assumptions!$C$20","v":0.40379999999999999},null,null,null,null,null,{"$f":"$E13","v":0.40379999999999999},{"$f":"$E13","v":0.40379999999999999},0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999,0.40379999999999999]
[null,null,"Debt Portion of Rate Base",null,null,null,null,null,null,null,{"$f":"K11*K13","v":7004.5507552697236},{"$f":"L11*L13","v":115322.01803473894},116319.68810413973,116747.8394556748,112844.22001724564,106678.94955213289,100759.96581426203,95051.457937530999,89467.526346836967,81448.793062657525,73532.495098619547,52619.170394087472,29826.84882479376,20756.795541952506,6032.2251522873557,-22739.893817199914,-53536.003975666456,-71714.104123699683,-77199.057928830065,-79621.37490509043,-81736.838606936653,-80063.298383733694,-81456.663370041366,-81690.709987347465,-77264.796545401725,{"$f":"AJ11*AJ13","v":-72256.607526643988},-66635.086661530629,-60372.837243496688,-53722.405068736371,-47021.819895748093,-40370.783855288522,-33879.840526140128,-27687.458006459787,-21802.929881642987,-16220.20124149243,-11339.939119836143,-7517.997426825591,-4731.710643359741,-2771.0446873264755,-1351.8539106229211,-500.51752779358566,-150.59082667242183,-31.357740435324946,-1.4962729721901269E-11,-1.4962729721901269E-11,-1.4962729721901269E-11,-1.4962729721901269E-11,-1.4962729721901269E-11,-1.4962729721901269E-11,-1.4962729721901269E-11,-1.4962729721901269E-11]
[null,null,"Cost of Debt",null,{"$f":"Assumptions!$D$20","v":5.1422767974821107E-2},null,null,null,null,null,{"$f":"$E15","v":5.1422767974821107E-2},{"$f":"$E15","v":5.1422767974821107E-2},5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2,5.1422767974821107E-2]
[null,null,"Interest Expense",null,null,null,null,{"$f":"SUMPRODUCT(K16:BI16,$K$5:$BI$5)","v":28612.701264183139},{"$f":"SUM(K16:BI16)","v":-2621.2848197667058},null,{"$f":"K14*K15","v":360.19338825609293},{"$f":"L14*L15","v":5930.1773757885157},5981.4803322827365,6003.4970598908303,5802.7621432464857,5485.7268706169762,5181.3563432177034,4887.8090671901246,4600.667848614592,4188.3223874902569,3781.2444340659831,2705.8233902027364,1533.7791265374351,1067.3718810546247,310.19371437795263,-1169.3482835339403,-2752.9695107397965,-3687.7377368751704,-3969.7892437490023,-4094.3514875807091,-4203.1344866799036,-4117.0764160856079,-4188.7271004807471,-4200.7624253777703,-3973.1697053759522,{"$f":"AJ14*AJ15","v":-3715.6347634903263},-3426.5606003779862,-3104.5384015539685,-2762.5547708989839,-2417.992134252881,-2075.9774511521555,-1742.1951783996449,-1423.7657288787846,-1121.1670044750213,-834.08764494617049,-583.13105820793101,-386.59623731495446,-243.31765853747947,-142.49478800425004,-69.516069981817026,-25.737996699060631,-7.7437971391124494,-1.6125018106203806,-7.6942497875928851E-13,-7.6942497875928851E-13,-7.6942497875928851E-13,-7.6942497875928851E-13,-7.6942497875928851E-13,-7.6942497875928851E-13,-7.6942497875928851E-13,-7.6942497875928851E-13]
[]
[]
[null,null,"Equity Ratio",null,{"$f":"Assumptions!$C$22","v":0.59620000000000006},null,null,null,null,null,{"$f":"$E19","v":0.59620000000000006},{"$f":"$E19","v":0.59620000000000006},0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006,0.59620000000000006]
[null,null,"Equity Portion of Rate Base",null,null,null,null,null,null,null,{"$f":"K11*K19","v":10342.033581703343},{"$f":"L11*L19","v":170269.90379472848},171742.93721567141,172375.09134094432,166611.50067925174,157508.64220649243,148769.41956033441,140340.95894590387,132096.43191675137,120256.98470519173,108568.78052946256,77690.810770071708,44038.551930019916,30646.858598593572,8906.4205938427986,-33574.850653329842,-79044.491258772527,-105883.97443920198,-113982.36339070949,-117558.85021895722,-120682.27631861229,-118211.3385249679,-120268.60500549448,-120614.16863411729,-114079.42471611817,{"$f":"AJ11*AJ19","v":-106684.96633824951},-98384.939741467475,-89138.894414494134,-79319.707533384426,-69426.471079358627,-59606.392606545363,-50022.686779803735,-40879.798076897787,-32191.448230400074,-23948.697325848905,-16743.119621709531,-11100.12398680886,-6986.2453827911786,-4091.3740529570209,-1995.9764772495932,-739.00086694040567,-222.34336518597797,-46.298872826995378,-2.2092073947987959E-11,-2.2092073947987959E-11,-2.2092073947987959E-11,-2.2092073947987959E-11,-2.2092073947987959E-11,-2.2092073947987959E-11,-2.2092073947987959E-11,-2.2092073947987959E-11]
[null,null,"After-Tax Return on Equity",null,{"$f":"Assumptions!$D$22","v":0.105},null,null,null,null,null,{"$f":"$E21","v":0.105},{"$f":"$E21","v":0.105},0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105]
[null,null,"After-Tax Earnings",null,null,null,null,{"$f":"SUMPRODUCT(K22:BI22,$K$5:$BI$5)","v":86261.770297512616},{"$f":"SUM(K22:BI22)","v":-7902.6676621449215},null,{"$f":"K20*K21","v":1085.913526078851},{"$f":"L20*L21","v":17878.339898446491},{"$f":"M20*M21","v":18033.008407645499},{"$f":"N20*N21","v":18099.384590799153},{"$f":"O20*O21","v":17494.207571321433},{"$f":"P20*P21","v":16538.407431681706},{"$f":"Q20*Q21","v":15620.789053835113},{"$f":"R20*R21","v":14735.800689319905},{"$f":"S20*S21","v":13870.125351258894},{"$f":"T20*T21","v":12626.983394045132},{"$f":"U20*U21","v":11399.721955593568},{"$f":"V20*V21","v":8157.5351308575291},{"$f":"W20*W21","v":4624.0479526520912},{"$f":"X20*X21","v":3217.9201528523249},{"$f":"Y20*Y21","v":935.17416235349378},{"$f":"Z20*Z21","v":-3525.3593185996333},{"$f":"AA20*AA21","v":-8299.671582171115},{"$f":"AB20*AB21","v":-11117.817316116207},{"$f":"AC20*AC21","v":-11968.148156024496},{"$f":"AD20*AD21","v":-12343.679272990508},{"$f":"AE20*AE21","v":-12671.639013454291},{"$f":"AF20*AF21","v":-12412.190545121628},{"$f":"AG20*AG21","v":-12628.203525576921},{"$f":"AH20*AH21","v":-12664.487706582315},{"$f":"AI20*AI21","v":-11978.339595192407},-11201.921465516198,-10330.418672854084,-9359.583913521883,-8328.569291005364,-7289.7794633326557,-6258.6712236872627,-5252.3821118793921,-4292.3787980742673,-3380.1020641920077,-2514.6132192141349,-1758.0275602795007,-1165.5130186149302,-733.55576519307374,-429.59427556048718,-209.5775301112073,-77.595091028742587,-23.346053344527686,-4.8613816468345146,-2.3196677645387355E-12,-2.3196677645387355E-12,-2.3196677645387355E-12,-2.3196677645387355E-12,-2.3196677645387355E-12,-2.3196677645387355E-12,-2.3196677645387355E-12,-2.3196677645387355E-12]
[null,null,"Income Tax",null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,{"$f":"SUMPRODUCT(K23:BI23,$K$5:$BI$5)","v":54172.532181140392},{"$f":"SUM(K23:BI23)","v":-4962.8881573828285},null,{"$f":"K22*(1/(1-$E23)-1)","v":681.95546224650684},{"$f":"L22*(1/(1-$E23)-1)","v":11227.626562190859},11324.75863776842,11366.442988849449,10986.390835388267,10386.146791650335,9809.8809564784624,9254.1068228004133,8710.4613011772381,7929.7661282098661,7159.0439468786635,5122.9453426590026,2903.9096422231087,2020.8590947705079,587.29089642305291,-2213.9313913712799,-5212.2072654823087,-6982.0073743456687,-7516.0165261480661,-7751.8506789679923,-7957.8099298982388,-7794.8758694027974,-7930.532372798205,-7953.3188975402982,-7522.4167665371942,{"$f":"AJ22*(1/(1-$E23)-1)","v":-7034.8249170905556},-6487.5197444907826,-5877.8339351095919,-5230.3550736757334,-4577.9933707457421,-3930.4557176025428,-3298.5045171468878,-2695.6208731903112,-2122.7095991242445,-1579.1811954608916,-1104.0441699272567,-731.944073147268,-460.67421477123031,-269.78590443216598,-131.61503010239841,-48.729843490984869,-14.66135950777624,-3.0529555885493109,-1.4567551325532232E-12,-1.4567551325532232E-12,-1.4567551325532232E-12,-1.4567551325532232E-12,-1.4567551325532232E-12,-1.4567551325532232E-12,-1.4567551325532232E-12,-1.4567551325532232E-12]
[null,null,"Pre-Tax Income",null,null,null,null,{"$f":"SUMPRODUCT(K24:BI24,$K$5:$BI$5)","v":140434.30247865303},{"$f":"SUM(K24:BI24)","v":-12865.555819527766},null,{"$f":"K22+K23","v":1767.8689883253578},{"$f":"L22+L23","v":29105.966460637348},29357.767045413919,29465.827579648601,28480.598406709702,26924.554223332041,25430.670010313574,23989.90751212032,22580.586652436134,20556.749522254999,18558.765902472231,13280.480473516531,7527.9575948751999,5238.7792476228333,1522.4650587765468,-5739.2907099709137,-13511.878847653425,-18099.824690461875,-19484.164682172563,-20095.529951958502,-20629.44894335253,-20207.066414524426,-20558.735898375126,-20617.806604122612,-19500.7563617296,{"$f":"AJ22+AJ23","v":-18236.746382606754},-16817.938417344867,-15237.417848631474,-13558.924364681097,-11867.772834078398,-10189.126941289805,-8550.8866290262795,-6987.9996712645789,-5502.8116633162517,-4093.7944146750265,-2862.0717302067574,-1897.4570917621982,-1194.229979964304,-699.38017999265321,-341.1925602136057,-126.32493451972746,-38.007412852303929,-7.9143372353838259,-3.7764228970919587E-12,-3.7764228970919587E-12,-3.7764228970919587E-12,-3.7764228970919587E-12,-3.7764228970919587E-12,-3.7764228970919587E-12,-3.7764228970919587E-12,-3.7764228970919587E-12]
[]
[]
[]
[null,"REVENUE REQUIREMENT -- ASSUMING PERFECT RATE-MAKING"]
[]
[null,null,"CPVRR Horizon",null,30,null,null,null,{"$f":"SUM(K30:BI30)","v":31},null,{"$f":"IF(K$2<=$E30,1,0)","v":1},{"$f":"IF(L$2<=$E30,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"Input!C88","v":"…"},null,null,null,null,{"$f":"SUMPRODUCT(K32:BI32,$K$5:$BI$5,$K$30:$BI$30)","v":0},0,null,{"$f":"Input!K88","v":0},{"$f":"Input!L88","v":0},{"$f":"Input!M88","v":0},{"$f":"Input!N88","v":0},{"$f":"Input!O88","v":0},{"$f":"Input!P88","v":0},{"$f":"Input!Q88","v":0},{"$f":"Input!R88","v":0},{"$f":"Input!S88","v":0},{"$f":"Input!T88","v":0},{"$f":"Input!U88","v":0},{"$f":"Input!V88","v":0},{"$f":"Input!W88","v":0},{"$f":"Input!X88","v":0},{"$f":"Input!Y88","v":0},{"$f":"Input!Z88","v":0},{"$f":"Input!AA88","v":0},{"$f":"Input!AB88","v":0},{"$f":"Input!AC88","v":0},{"$f":"Input!AD88","v":0},{"$f":"Input!AE88","v":0},{"$f":"Input!AF88","v":0},{"$f":"Input!AG88","v":0},{"$f":"Input!AH88","v":0},{"$f":"Input!AI88","v":0},{"$f":"Input!AJ88","v":0},{"$f":"Input!AK88","v":0},{"$f":"Input!AL88","v":0},{"$f":"Input!AM88","v":0},{"$f":"Input!AN88","v":0},{"$f":"Input!AO88","v":0},{"$f":"Input!AP88","v":0},{"$f":"Input!AQ88","v":0},{"$f":"Input!AR88","v":0},{"$f":"Input!AS88","v":0},{"$f":"Input!AT88","v":0},{"$f":"Input!AU88","v":0},{"$f":"Input!AV88","v":0},{"$f":"Input!AW88","v":0},{"$f":"Input!AX88","v":0},{"$f":"Input!AY88","v":0},{"$f":"Input!AZ88","v":0},{"$f":"Input!BA88","v":0},{"$f":"Input!BB88","v":0},{"$f":"Input!BC88","v":0},{"$f":"Input!BD88","v":0},{"$f":"Input!BE88","v":0},{"$f":"Input!BF88","v":0},{"$f":"Input!BG88","v":0},{"$f":"Input!BH88","v":0},{"$f":"Input!BI88","v":0}]
[null,null,{"$f":"Input!C89","v":"…"},null,null,null,null,0,{"$f":"SUM(K33:BI33)","v":0},null,{"$f":"Input!K89","v":0},{"$f":"Input!L89","v":0},{"$f":"Input!M89","v":0},{"$f":"Input!N89","v":0},{"$f":"Input!O89","v":0},{"$f":"Input!P89","v":0},{"$f":"Input!Q89","v":0},{"$f":"Input!R89","v":0},{"$f":"Input!S89","v":0},{"$f":"Input!T89","v":0},{"$f":"Input!U89","v":0},{"$f":"Input!V89","v":0},{"$f":"Input!W89","v":0},{"$f":"Input!X89","v":0},{"$f":"Input!Y89","v":0},{"$f":"Input!Z89","v":0},{"$f":"Input!AA89","v":0},{"$f":"Input!AB89","v":0},{"$f":"Input!AC89","v":0},{"$f":"Input!AD89","v":0},{"$f":"Input!AE89","v":0},{"$f":"Input!AF89","v":0},{"$f":"Input!AG89","v":0},{"$f":"Input!AH89","v":0},{"$f":"Input!AI89","v":0},{"$f":"Input!AJ89","v":0},{"$f":"Input!AK89","v":0},{"$f":"Input!AL89","v":0},{"$f":"Input!AM89","v":0},{"$f":"Input!AN89","v":0},{"$f":"Input!AO89","v":0},{"$f":"Input!AP89","v":0},{"$f":"Input!AQ89","v":0},{"$f":"Input!AR89","v":0},{"$f":"Input!AS89","v":0},{"$f":"Input!AT89","v":0},{"$f":"Input!AU89","v":0},{"$f":"Input!AV89","v":0},{"$f":"Input!AW89","v":0},{"$f":"Input!AX89","v":0},{"$f":"Input!AY89","v":0},{"$f":"Input!AZ89","v":0},{"$f":"Input!BA89","v":0},{"$f":"Input!BB89","v":0},{"$f":"Input!BC89","v":0},{"$f":"Input!BD89","v":0},{"$f":"Input!BE89","v":0},{"$f":"Input!BF89","v":0},{"$f":"Input!BG89","v":0},{"$f":"Input!BH89","v":0},{"$f":"Input!BI89","v":0}]
[null,null,{"$f":"Input!C90","v":"…"},null,null,null,null,0,0,null,{"$f":"Input!K90","v":0},{"$f":"Input!L90","v":0},{"$f":"Input!M90","v":0},{"$f":"Input!N90","v":0},{"$f":"Input!O90","v":0},{"$f":"Input!P90","v":0},{"$f":"Input!Q90","v":0},{"$f":"Input!R90","v":0},{"$f":"Input!S90","v":0},{"$f":"Input!T90","v":0},{"$f":"Input!U90","v":0},{"$f":"Input!V90","v":0},{"$f":"Input!W90","v":0},{"$f":"Input!X90","v":0},{"$f":"Input!Y90","v":0},{"$f":"Input!Z90","v":0},{"$f":"Input!AA90","v":0},{"$f":"Input!AB90","v":0},{"$f":"Input!AC90","v":0},{"$f":"Input!AD90","v":0},{"$f":"Input!AE90","v":0},{"$f":"Input!AF90","v":0},{"$f":"Input!AG90","v":0},{"$f":"Input!AH90","v":0},{"$f":"Input!AI90","v":0},{"$f":"Input!AJ90","v":0},{"$f":"Input!AK90","v":0},{"$f":"Input!AL90","v":0},{"$f":"Input!AM90","v":0},{"$f":"Input!AN90","v":0},{"$f":"Input!AO90","v":0},{"$f":"Input!AP90","v":0},{"$f":"Input!AQ90","v":0},{"$f":"Input!AR90","v":0},{"$f":"Input!AS90","v":0},{"$f":"Input!AT90","v":0},{"$f":"Input!AU90","v":0},{"$f":"Input!AV90","v":0},{"$f":"Input!AW90","v":0},{"$f":"Input!AX90","v":0},{"$f":"Input!AY90","v":0},{"$f":"Input!AZ90","v":0},{"$f":"Input!BA90","v":0},{"$f":"Input!BB90","v":0},{"$f":"Input!BC90","v":0},{"$f":"Input!BD90","v":0},{"$f":"Input!BE90","v":0},{"$f":"Input!BF90","v":0},{"$f":"Input!BG90","v":0},{"$f":"Input!BH90","v":0},{"$f":"Input!BI90","v":0}]
[null,null,{"$f":"Input!C91","v":"…"},null,null,null,null,0,0,null,{"$f":"Input!K91","v":0},{"$f":"Input!L91","v":0},{"$f":"Input!M91","v":0},{"$f":"Input!N91","v":0},{"$f":"Input!O91","v":0},{"$f":"Input!P91","v":0},{"$f":"Input!Q91","v":0},{"$f":"Input!R91","v":0},{"$f":"Input!S91","v":0},{"$f":"Input!T91","v":0},{"$f":"Input!U91","v":0},{"$f":"Input!V91","v":0},{"$f":"Input!W91","v":0},{"$f":"Input!X91","v":0},{"$f":"Input!Y91","v":0},{"$f":"Input!Z91","v":0},{"$f":"Input!AA91","v":0},{"$f":"Input!AB91","v":0},{"$f":"Input!AC91","v":0},{"$f":"Input!AD91","v":0},{"$f":"Input!AE91","v":0},{"$f":"Input!AF91","v":0},{"$f":"Input!AG91","v":0},{"$f":"Input!AH91","v":0},{"$f":"Input!AI91","v":0},{"$f":"Input!AJ91","v":0},{"$f":"Input!AK91","v":0},{"$f":"Input!AL91","v":0},{"$f":"Input!AM91","v":0},{"$f":"Input!AN91","v":0},{"$f":"Input!AO91","v":0},{"$f":"Input!AP91","v":0},{"$f":"Input!AQ91","v":0},{"$f":"Input!AR91","v":0},{"$f":"Input!AS91","v":0},{"$f":"Input!AT91","v":0},{"$f":"Input!AU91","v":0},{"$f":"Input!AV91","v":0},{"$f":"Input!AW91","v":0},{"$f":"Input!AX91","v":0},{"$f":"Input!AY91","v":0},{"$f":"Input!AZ91","v":0},{"$f":"Input!BA91","v":0},{"$f":"Input!BB91","v":0},{"$f":"Input!BC91","v":0},{"$f":"Input!BD91","v":0},{"$f":"Input!BE91","v":0},{"$f":"Input!BF91","v":0},{"$f":"Input!BG91","v":0},{"$f":"Input!BH91","v":0},{"$f":"Input!BI91","v":0}]
[null,null,{"$f":"Input!C92","v":"…"},null,null,null,null,0,0,null,{"$f":"Input!K92","v":0},{"$f":"Input!L92","v":0},{"$f":"Input!M92","v":0},{"$f":"Input!N92","v":0},{"$f":"Input!O92","v":0},{"$f":"Input!P92","v":0},{"$f":"Input!Q92","v":0},{"$f":"Input!R92","v":0},{"$f":"Input!S92","v":0},{"$f":"Input!T92","v":0},{"$f":"Input!U92","v":0},{"$f":"Input!V92","v":0},{"$f":"Input!W92","v":0},{"$f":"Input!X92","v":0},{"$f":"Input!Y92","v":0},{"$f":"Input!Z92","v":0},{"$f":"Input!AA92","v":0},{"$f":"Input!AB92","v":0},{"$f":"Input!AC92","v":0},{"$f":"Input!AD92","v":0},{"$f":"Input!AE92","v":0},{"$f":"Input!AF92","v":0},{"$f":"Input!AG92","v":0},{"$f":"Input!AH92","v":0},{"$f":"Input!AI92","v":0},{"$f":"Input!AJ92","v":0},{"$f":"Input!AK92","v":0},{"$f":"Input!AL92","v":0},{"$f":"Input!AM92","v":0},{"$f":"Input!AN92","v":0},{"$f":"Input!AO92","v":0},{"$f":"Input!AP92","v":0},{"$f":"Input!AQ92","v":0},{"$f":"Input!AR92","v":0},{"$f":"Input!AS92","v":0},{"$f":"Input!AT92","v":0},{"$f":"Input!AU92","v":0},{"$f":"Input!AV92","v":0},{"$f":"Input!AW92","v":0},{"$f":"Input!AX92","v":0},{"$f":"Input!AY92","v":0},{"$f":"Input!AZ92","v":0},{"$f":"Input!BA92","v":0},{"$f":"Input!BB92","v":0},{"$f":"Input!BC92","v":0},{"$f":"Input!BD92","v":0},{"$f":"Input!BE92","v":0},{"$f":"Input!BF92","v":0},{"$f":"Input!BG92","v":0},{"$f":"Input!BH92","v":0},{"$f":"Input!BI92","v":0}]
[null,null,"Property Tax",null,{"$f":"Assumptions!$E$27","v":1.8200000000000001E-2},null,null,18713.073152444555,-16005.904223763455,null,{"$f":"Capital!M$221*$E37/SUM($E$37:$E$38)","v":0},{"$f":"Capital!N$221*$E37/SUM($E$37:$E$38)","v":0},{"$f":"Capital!O$221*$E37/SUM($E$37:$E$38)","v":1237.3153727473336},{"$f":"Capital!P$221*$E37/SUM($E$37:$E$38)","v":3940.2819519318782},{"$f":"Capital!Q$221*$E37/SUM($E$37:$E$38)","v":5647.9520728153775},{"$f":"Capital!R$221*$E37/SUM($E$37:$E$38)","v":5399.5855746377156},{"$f":"Capital!S$221*$E37/SUM($E$37:$E$38)","v":5148.5942126764558},{"$f":"Capital!T$221*$E37/SUM($E$37:$E$38)","v":4894.9579474562179},{"$f":"Capital!U$221*$E37/SUM($E$37:$E$38)","v":4638.6566047284614},{"$f":"Capital!V$221*$E37/SUM($E$37:$E$38)","v":4379.6698746247403},{"$f":"Capital!W$221*$E37/SUM($E$37:$E$38)","v":3885.05203241958},{"$f":"Capital!X$221*$E37/SUM($E$37:$E$38)","v":3633.2029843412947},{"$f":"Capital!Y$221*$E37/SUM($E$37:$E$38)","v":1882.3200213609275},{"$f":"Capital!Z$221*$E37/SUM($E$37:$E$38)","v":1424.7276603809908},{"$f":"Capital!AA$221*$E37/SUM($E$37:$E$38)","v":970.02325291671264},{"$f":"Capital!AB$221*$E37/SUM($E$37:$E$38)","v":-42.937289015012183},{"$f":"Capital!AC$221*$E37/SUM($E$37:$E$38)","v":-1890.0159504174906},{"$f":"Capital!AD$221*$E37/SUM($E$37:$E$38)","v":-3142.8525925133645},{"$f":"Capital!AE$221*$E37/SUM($E$37:$E$38)","v":-3789.4039470536745},{"$f":"Capital!AF$221*$E37/SUM($E$37:$E$38)","v":-3799.7981959830477},{"$f":"Capital!AG$221*$E37/SUM($E$37:$E$38)","v":-4135.2694253548461},{"$f":"Capital!AH$221*$E37/SUM($E$37:$E$38)","v":-4083.8215261312889},{"$f":"Capital!AI$221*$E37/SUM($E$37:$E$38)","v":-4016.2962107730982},{"$f":"Capital!AJ$221*$E37/SUM($E$37:$E$38)","v":-4305.2928065216929},{"$f":"Capital!AK$221*$E37/SUM($E$37:$E$38)","v":-4183.6661722227573},{"$f":"Capital!AL$221*$E37/SUM($E$37:$E$38)","v":-4036.8079826735011},{"$f":"Capital!AM$221*$E37/SUM($E$37:$E$38)","v":-3838.6959579637737},{"$f":"Capital!AN$221*$E37/SUM($E$37:$E$38)","v":-3581.2635223472225},{"$f":"Capital!AO$221*$E37/SUM($E$37:$E$38)","v":-3267.5145392463073},{"$f":"Capital!AP$221*$E37/SUM($E$37:$E$38)","v":-2936.5213522466265},{"$f":"Capital!AQ$221*$E37/SUM($E$37:$E$38)","v":-2602.1365455134687},{"$f":"Capital!AR$221*$E37/SUM($E$37:$E$38)","v":-2264.3344776791723},{"$f":"Capital!AS$221*$E37/SUM($E$37:$E$38)","v":-1923.0893357528964},{"$f":"Capital!AT$221*$E37/SUM($E$37:$E$38)","v":-1578.3751340454157},{"$f":"Capital!AU$221*$E37/SUM($E$37:$E$38)","v":-1247.4095030631543},{"$f":"Capital!AV$221*$E37/SUM($E$37:$E$38)","v":-922.86985850884992},{"$f":"Capital!AW$221*$E37/SUM($E$37:$E$38)","v":-651.14711446155457},{"$f":"Capital!AX$221*$E37/SUM($E$37:$E$38)","v":-421.31720992419457},{"$f":"Capital!AY$221*$E37/SUM($E$37:$E$38)","v":-253.92194360446427},{"$f":"Capital!AZ$221*$E37/SUM($E$37:$E$38)","v":-128.73525187095271},{"$f":"Capital!BA$221*$E37/SUM($E$37:$E$38)","v":-40.219852842565651},{"$f":"Capital!BB$221*$E37/SUM($E$37:$E$38)","v":-4.5300890707529176},{"$f":"Capital!BC$221*$E37/SUM($E$37:$E$38)","v":6.3781712687153345E-13},{"$f":"Capital!BD$221*$E37/SUM($E$37:$E$38)","v":6.4100621250589088E-13},{"$f":"Capital!BE$221*$E37/SUM($E$37:$E$38)","v":6.4421124356842038E-13},{"$f":"Capital!BF$221*$E37/SUM($E$37:$E$38)","v":6.4743229978626228E-13},{"$f":"Capital!BG$221*$E37/SUM($E$37:$E$38)","v":6.5066946128519367E-13},{"$f":"Capital!BH$221*$E37/SUM($E$37:$E$38)","v":6.5392280859161938E-13},{"$f":"Capital!BI$221*$E37/SUM($E$37:$E$38)","v":6.5719242263457731E-13},{"$f":"Capital!BJ$221*$E37/SUM($E$37:$E$38)","v":6.6047838474775019E-13},{"$f":"Capital!BK$221*$E37/SUM($E$37:$E$38)","v":6.6378077667148874E-13}]
[null,null,"Insurance",null,{"$f":"Assumptions!$E$29","v":5.3E-3},null,null,5449.4114125250635,-4661.0600212058434,null,{"$f":"Capital!M$221*$E38/SUM($E$37:$E$38)","v":0},{"$f":"Capital!N$221*$E38/SUM($E$37:$E$38)","v":0},{"$f":"Capital!O$221*$E38/SUM($E$37:$E$38)","v":360.31711404180595},{"$f":"Capital!P$221*$E38/SUM($E$37:$E$38)","v":1147.4447442438986},{"$f":"Capital!Q$221*$E38/SUM($E$37:$E$38)","v":1644.7332959297526},{"$f":"Capital!R$221*$E38/SUM($E$37:$E$38)","v":1572.4067882186753},{"$f":"Capital!S$221*$E38/SUM($E$37:$E$38)","v":1499.3158970980887},{"$f":"Capital!T$221*$E38/SUM($E$37:$E$38)","v":1425.4547868965908},{"$f":"Capital!U$221*$E38/SUM($E$37:$E$38)","v":1350.8175826956508},{"$f":"Capital!V$221*$E38/SUM($E$37:$E$38)","v":1275.3983700830288},{"$f":"Capital!W$221*$E38/SUM($E$37:$E$38)","v":1131.3613061441633},{"$f":"Capital!X$221*$E38/SUM($E$37:$E$38)","v":1058.0206492862012},{"$f":"Capital!Y$221*$E38/SUM($E$37:$E$38)","v":548.14813808862175},{"$f":"Capital!Z$221*$E38/SUM($E$37:$E$38)","v":414.89321978127754},{"$f":"Capital!AA$221*$E38/SUM($E$37:$E$38)","v":282.47929892629543},{"$f":"Capital!AB$221*$E38/SUM($E$37:$E$38)","v":-12.503716031844206},{"$f":"Capital!AC$221*$E38/SUM($E$37:$E$38)","v":-550.38926028641208},{"$f":"Capital!AD$221*$E38/SUM($E$37:$E$38)","v":-915.22630441323247},{"$f":"Capital!AE$221*$E38/SUM($E$37:$E$38)","v":-1103.5077428233228},{"$f":"Capital!AF$221*$E38/SUM($E$37:$E$38)","v":-1106.5346394895687},{"$f":"Capital!AG$221*$E38/SUM($E$37:$E$38)","v":-1204.2268106802571},{"$f":"Capital!AH$221*$E38/SUM($E$37:$E$38)","v":-1189.2447301371335},{"$f":"Capital!AI$221*$E38/SUM($E$37:$E$38)","v":-1169.5807646756823},{"$f":"Capital!AJ$221*$E38/SUM($E$37:$E$38)","v":-1253.7391139870863},{"$f":"Capital!AK$221*$E38/SUM($E$37:$E$38)","v":-1218.3203688340996},{"$f":"Capital!AL$221*$E38/SUM($E$37:$E$38)","v":-1175.5539729763491},{"$f":"Capital!AM$221*$E38/SUM($E$37:$E$38)","v":-1117.8620097367032},{"$f":"Capital!AN$221*$E38/SUM($E$37:$E$38)","v":-1042.8954213428724},{"$f":"Capital!AO$221*$E38/SUM($E$37:$E$38)","v":-951.52895923106746},{"$f":"Capital!AP$221*$E38/SUM($E$37:$E$38)","v":-855.14083334654515},{"$f":"Capital!AQ$221*$E38/SUM($E$37:$E$38)","v":-757.76503797919679},{"$f":"Capital!AR$221*$E38/SUM($E$37:$E$38)","v":-659.39410613734151},{"$f":"Capital!AS$221*$E38/SUM($E$37:$E$38)","v":-560.02052085111814},{"$f":"Capital!AT$221*$E38/SUM($E$37:$E$38)","v":-459.63671485937925},{"$f":"Capital!AU$221*$E38/SUM($E$37:$E$38)","v":-363.25661352938005},{"$f":"Capital!AV$221*$E38/SUM($E$37:$E$38)","v":-268.74781593939036},{"$f":"Capital!AW$221*$E38/SUM($E$37:$E$38)","v":-189.61976410144169},{"$f":"Capital!AX$221*$E38/SUM($E$37:$E$38)","v":-122.69127541748524},{"$f":"Capital!AY$221*$E38/SUM($E$37:$E$38)","v":-73.944302258442889},{"$f":"Capital!AZ$221*$E38/SUM($E$37:$E$38)","v":-37.488837083299408},{"$f":"Capital!BA$221*$E38/SUM($E$37:$E$38)","v":-11.712374728879009},{"$f":"Capital!BB$221*$E38/SUM($E$37:$E$38)","v":-1.3192017623621133},{"$f":"Capital!BC$221*$E38/SUM($E$37:$E$38)","v":1.8573795452852345E-13},{"$f":"Capital!BD$221*$E38/SUM($E$37:$E$38)","v":1.8666664430116601E-13},{"$f":"Capital!BE$221*$E38/SUM($E$37:$E$38)","v":1.8759997752267185E-13},{"$f":"Capital!BF$221*$E38/SUM($E$37:$E$38)","v":1.8853797741028517E-13},{"$f":"Capital!BG$221*$E38/SUM($E$37:$E$38)","v":1.894806672973366E-13},{"$f":"Capital!BH$221*$E38/SUM($E$37:$E$38)","v":1.9042807063382322E-13},{"$f":"Capital!BI$221*$E38/SUM($E$37:$E$38)","v":1.9138021098699228E-13},{"$f":"Capital!BJ$221*$E38/SUM($E$37:$E$38)","v":1.9233711204192727E-13},{"$f":"Capital!BK$221*$E38/SUM($E$37:$E$38)","v":1.9329879760213682E-13}]
[null,null,"Depreciation",null,null,null,null,84491.129756087146,-52131.804377939719,null,{"$f":"-Capital!M96","v":0},{"$f":"-Capital!N96","v":1461.5768779434482},{"$f":"-Capital!O96","v":6591.2002082807385},{"$f":"-Capital!P96","v":12541.53627721305},{"$f":"-Capital!Q96","v":14823.825893751518},{"$f":"-Capital!R96","v":14823.825893751518},{"$f":"-Capital!S96","v":14823.825893751518},{"$f":"-Capital!T96","v":14823.825893751518},{"$f":"-Capital!U96","v":14823.825893751518},{"$f":"-Capital!V96","v":14466.646272233582},{"$f":"-Capital!W96","v":14109.466650715643},{"$f":"-Capital!X96","v":12428.097325238949},{"$f":"-Capital!Y96","v":10454.453158573175},{"$f":"-Capital!Z96","v":9865.515715579495},{"$f":"-Capital!AA96","v":8653.7508795063877},{"$f":"-Capital!AB96","v":5685.2400303610939},{"$f":"-Capital!AC96","v":2270.4452092405354},{"$f":"-Capital!AD96","v":240.80698603036581},{"$f":"-Capital!AE96","v":-427.44503093603635},{"$f":"-Capital!AF96","v":-901.66883284597861},{"$f":"-Capital!AG96","v":-3568.8032294501791},{"$f":"-Capital!AH96","v":-4329.956737788325},{"$f":"-Capital!AI96","v":-4874.6500726412123},{"$f":"-Capital!AJ96","v":-6978.2075437975254},{"$f":"-Capital!AK96","v":-8137.8232182224237},{"$f":"-Capital!AL96","v":-10535.542728593678},{"$f":"-Capital!AM96","v":-13284.273509303814},{"$f":"-Capital!AN96","v":-15847.684832485653},{"$f":"-Capital!AO96","v":-16514.144002954985},{"$f":"-Capital!AP96","v":-16514.144002954985},{"$f":"-Capital!AQ96","v":-16514.144002954985},{"$f":"-Capital!AR96","v":-16514.144002954985},{"$f":"-Capital!AS96","v":-16514.144002954985},{"$f":"-Capital!AT96","v":-15714.465839714354},{"$f":"-Capital!AU96","v":-15263.402269043907},{"$f":"-Capital!AV96","v":-12687.894941011746},{"$f":"-Capital!AW96","v":-10648.779771677095},{"$f":"-Capital!AX96","v":-7705.3560941810629},{"$f":"-Capital!AY96","v":-5719.9558818817577},{"$f":"-Capital!AZ96","v":-4012.8386456289322},{"$f":"-Capital!BA96","v":-1607.3260431981396},{"$f":"-Capital!BB96","v":-202.87420043705242},{"$f":"-Capital!BC96","v":0},{"$f":"-Capital!BD96","v":0},{"$f":"-Capital!BE96","v":0},{"$f":"-Capital!BF96","v":0},{"$f":"-Capital!BG96","v":0},{"$f":"-Capital!BH96","v":0},{"$f":"-Capital!BI96","v":0},{"$f":"-Capital!BJ96","v":0},{"$f":"-Capital!BK96","v":0}]
[null,null,"Interest Expense",null,null,null,null,29234.708458687663,-2621.2848197667058,null,{"$f":"K16","v":360.19338825609293},5930.1773757885157,5981.4803322827365,6003.4970598908303,5802.7621432464857,5485.7268706169762,5181.3563432177034,4887.8090671901246,4600.667848614592,4188.3223874902569,3781.2444340659831,2705.8233902027364,1533.7791265374351,1067.3718810546247,310.19371437795263,-1169.3482835339403,-2752.9695107397965,-3687.7377368751704,-3969.7892437490023,-4094.3514875807091,-4203.1344866799036,-4117.0764160856079,-4188.7271004807471,-4200.7624253777703,-3973.1697053759522,-3715.6347634903263,-3426.5606003779862,-3104.5384015539685,-2762.5547708989839,-2417.992134252881,-2075.9774511521555,-1742.1951783996449,{"$f":"AQ16","v":-1423.7657288787846},-1121.1670044750213,-834.08764494617049,-583.13105820793101,-386.59623731495446,-243.31765853747947,-142.49478800425004,-69.516069981817026,-25.737996699060631,-7.7437971391124494,-1.6125018106203806,-7.6942497875928851E-13,-7.6942497875928851E-13,-7.6942497875928851E-13,-7.6942497875928851E-13,-7.6942497875928851E-13,-7.6942497875928851E-13,-7.6942497875928851E-13,-7.6942497875928851E-13]
[null,null,"Income Tax",null,null,null,null,55350.180682415492,-4962.8881573828285,null,{"$f":"K23","v":681.95546224650684},11227.626562190859,11324.75863776842,11366.442988849449,10986.390835388267,10386.146791650335,9809.8809564784624,9254.1068228004133,8710.4613011772381,7929.7661282098661,7159.0439468786635,5122.9453426590026,2903.9096422231087,2020.8590947705079,587.29089642305291,-2213.9313913712799,-5212.2072654823087,-6982.0073743456687,-7516.0165261480661,-7751.8506789679923,-7957.8099298982388,-7794.8758694027974,-7930.532372798205,-7953.3188975402982,-7522.4167665371942,-7034.8249170905556,-6487.5197444907826,-5877.8339351095919,-5230.3550736757334,-4577.9933707457421,-3930.4557176025428,-3298.5045171468878,{"$f":"AQ23","v":-2695.6208731903112},-2122.7095991242445,-1579.1811954608916,-1104.0441699272567,-731.944073147268,-460.67421477123031,-269.78590443216598,-131.61503010239841,-48.729843490984869,-14.66135950777624,-3.0529555885493109,-1.4567551325532232E-12,-1.4567551325532232E-12,-1.4567551325532232E-12,-1.4567551325532232E-12,-1.4567551325532232E-12,-1.4567551325532232E-12,-1.4567551325532232E-12,-1.4567551325532232E-12]
[null,null,"After-Tax Earnings",null,null,null,null,88137.00190323712,-7902.6676621449215,null,{"$f":"K22","v":1085.913526078851},17878.339898446491,18033.008407645499,18099.384590799153,17494.207571321433,16538.407431681706,15620.789053835113,14735.800689319905,13870.125351258894,12626.983394045132,11399.721955593568,8157.5351308575291,4624.0479526520912,3217.9201528523249,935.17416235349378,-3525.3593185996333,-8299.671582171115,-11117.817316116207,-11968.148156024496,-12343.679272990508,-12671.639013454291,-12412.190545121628,-12628.203525576921,-12664.487706582315,-11978.339595192407,-11201.921465516198,-10330.418672854084,-9359.583913521883,-8328.569291005364,-7289.7794633326557,-6258.6712236872627,-5252.3821118793921,{"$f":"AQ22","v":-4292.3787980742673},-3380.1020641920077,-2514.6132192141349,-1758.0275602795007,-1165.5130186149302,-733.55576519307374,-429.59427556048718,-209.5775301112073,-77.595091028742587,-23.346053344527686,-4.8613816468345146,-2.3196677645387355E-12,-2.3196677645387355E-12,-2.3196677645387355E-12,-2.3196677645387355E-12,-2.3196677645387355E-12,-2.3196677645387355E-12,-2.3196677645387355E-12,-2.3196677645387355E-12]
[null,null,null,null,null,null,null,0,0]
[null,null,"Revenue Requirement, before System Impacts",null,null,null,null,281375.50536539726,-88285.609262203478,null,{"$f":"SUM(K32:K43)","v":2128.0623765814507},36497.720714369309,43528.080072766534,53098.587612928255,56399.871812452839,54206.099350556928,52083.762357057341,50021.955207414772,47994.554582226352,44866.786426686609,41465.8903258176,33105.624822585713,21946.658039435355,18011.287724419224,11738.912204503897,-1278.8399681906153,-16434.808359856586,-25604.834338233275,-28774.310646734601,-29997.8831078578,-33740.882895517716,-33927.165824666779,-34807.990046945866,-37355.80849380669,-37013.735826384829,-37700.28583034061,-38485.330494727146,-38813.80002636119,-37054.666637012437,-34591.571156879436,-32139.149978889611,-29730.954394197426,{"$f":"SUM(AQ32:AQ43)","v":-27409.019259702363},-24376.456356410425,-21801.95044525764,-17324.715403874674,-13773.599979317243,-9686.9122180245249,-6889.6970957415679,-4589.7713647786068,-1811.3212019883724,-254.47470126158382,-9.5268390460033814,-3.7181750190441899E-12,-3.7140366547601545E-12,-3.7098775986546996E-12,-3.7056977472687172E-12,-3.7014969966258049E-12,-3.6972752422296776E-12,-3.6930323790615697E-12,-3.6887683015776213E-12]
[]
[null,null,{"$f":"Input!C100","v":"Fuel Savings"},null,null,null,null,{"$f":"SUMPRODUCT(K46:BI46,$K$5:$BI$5,$K$30:$BI$30)","v":-255094.31607210453},{"$f":"SUMPRODUCT(L46:BJ46,$K$5:$BI$5,$K$30:$BI$30)","v":-274517.12386607355},null,{"$f":"Input!K100","v":0},{"$f":"Input!L100","v":5000},{"$f":"Input!M100","v":-14000},{"$f":"Input!N100","v":-23000},{"$f":"Input!O100","v":-46000},{"$f":"Input!P100","v":-32000},{"$f":"Input!Q100","v":-29000},{"$f":"Input!R100","v":-28000},{"$f":"Input!S100","v":-24000},{"$f":"Input!T100","v":-24000},{"$f":"Input!U100","v":-23000},{"$f":"Input!V100","v":-27000},{"$f":"Input!W100","v":-26000},{"$f":"Input!X100","v":-18000},{"$f":"Input!Y100","v":-19000},{"$f":"Input!Z100","v":-20000},{"$f":"Input!AA100","v":-22000},{"$f":"Input!AB100","v":-21000},{"$f":"Input!AC100","v":-20000},{"$f":"Input!AD100","v":-19000},{"$f":"Input!AE100","v":-19000},{"$f":"Input!AF100","v":-11000},{"$f":"Input!AG100","v":-16000},{"$f":"Input!AH100","v":-11000},{"$f":"Input!AI100","v":-7000},{"$f":"Input!AJ100","v":-15000},{"$f":"Input!AK100","v":-14000},{"$f":"Input!AL100","v":-13000},{"$f":"Input!AM100","v":-14000},{"$f":"Input!AN100","v":-10000},{"$f":"Input!AO100","v":-11000},{"$f":"Input!AP100","v":0},{"$f":"Input!AQ100","v":0},{"$f":"Input!AR100","v":0},{"$f":"Input!AS100","v":0},{"$f":"Input!AT100","v":0},{"$f":"Input!AU100","v":0},{"$f":"Input!AV100","v":0},{"$f":"Input!AW100","v":0},{"$f":"Input!AX100","v":0},{"$f":"Input!AY100","v":0},{"$f":"Input!AZ100","v":0},{"$f":"Input!BA100","v":0},{"$f":"Input!BB100","v":0},{"$f":"Input!BC100","v":0},{"$f":"Input!BD100","v":0},{"$f":"Input!BE100","v":0},{"$f":"Input!BF100","v":0},{"$f":"Input!BG100","v":0},{"$f":"Input!BH100","v":0},{"$f":"Input!BI100","v":0}]
[null,null,{"$f":"Input!C101","v":"Startup Savings"},null,null,null,null,-36458.425386173913,-39207.509900948673,null,{"$f":"Input!K101","v":0},{"$f":"Input!L101","v":0},{"$f":"Input!M101","v":-1000},{"$f":"Input!N101","v":-2000},{"$f":"Input!O101","v":-3000},{"$f":"Input!P101","v":-4000},{"$f":"Input!Q101","v":-2000},{"$f":"Input!R101","v":-4000},{"$f":"Input!S101","v":-3000},{"$f":"Input!T101","v":-2000},{"$f":"Input!U101","v":-2000},{"$f":"Input!V101","v":-5000},{"$f":"Input!W101","v":-4000},{"$f":"Input!X101","v":-3000},{"$f":"Input!Y101","v":-3000},{"$f":"Input!Z101","v":-4000},{"$f":"Input!AA101","v":-4000},{"$f":"Input!AB101","v":-5000},{"$f":"Input!AC101","v":-5000},{"$f":"Input!AD101","v":-6000},{"$f":"Input!AE101","v":-4000},{"$f":"Input!AF101","v":-2000},{"$f":"Input!AG101","v":-6000},{"$f":"Input!AH101","v":-3000},{"$f":"Input!AI101","v":-3000},{"$f":"Input!AJ101","v":-4000},{"$f":"Input!AK101","v":-4000},{"$f":"Input!AL101","v":-4000},{"$f":"Input!AM101","v":-5000},{"$f":"Input!AN101","v":-5000},{"$f":"Input!AO101","v":-4000},{"$f":"Input!AP101","v":0},{"$f":"Input!AQ101","v":0},{"$f":"Input!AR101","v":0},{"$f":"Input!AS101","v":0},{"$f":"Input!AT101","v":0},{"$f":"Input!AU101","v":0},{"$f":"Input!AV101","v":0},{"$f":"Input!AW101","v":0},{"$f":"Input!AX101","v":0},{"$f":"Input!AY101","v":0},{"$f":"Input!AZ101","v":0},{"$f":"Input!BA101","v":0},{"$f":"Input!BB101","v":0},{"$f":"Input!BC101","v":0},{"$f":"Input!BD101","v":0},{"$f":"Input!BE101","v":0},{"$f":"Input!BF101","v":0},{"$f":"Input!BG101","v":0},{"$f":"Input!BH101","v":0},{"$f":"Input!BI101","v":0}]
[null,null,{"$f":"Input!C102","v":"Variable O&M Savings"},null,null,null,null,-2723.9106607104663,-2929.2760494281702,null,{"$f":"Input!K102","v":0},{"$f":"Input!L102","v":0},{"$f":"Input!M102","v":0},{"$f":"Input!N102","v":-1000},{"$f":"Input!O102","v":0},{"$f":"Input!P102","v":0},{"$f":"Input!Q102","v":0},{"$f":"Input!R102","v":0},{"$f":"Input!S102","v":0},{"$f":"Input!T102","v":0},{"$f":"Input!U102","v":0},{"$f":"Input!V102","v":0},{"$f":"Input!W102","v":0},{"$f":"Input!X102","v":0},{"$f":"Input!Y102","v":0},{"$f":"Input!Z102","v":0},{"$f":"Input!AA102","v":0},{"$f":"Input!AB102","v":-1000},{"$f":"Input!AC102","v":0},{"$f":"Input!AD102","v":0},{"$f":"Input!AE102","v":-1000},{"$f":"Input!AF102","v":-1000},{"$f":"Input!AG102","v":-1000},{"$f":"Input!AH102","v":-1000},{"$f":"Input!AI102","v":-1000},{"$f":"Input!AJ102","v":0},{"$f":"Input!AK102","v":-1000},{"$f":"Input!AL102","v":0},{"$f":"Input!AM102","v":-1000},{"$f":"Input!AN102","v":-1000},{"$f":"Input!AO102","v":-1000},{"$f":"Input!AP102","v":0},{"$f":"Input!AQ102","v":0},{"$f":"Input!AR102","v":0},{"$f":"Input!AS102","v":0},{"$f":"Input!AT102","v":0},{"$f":"Input!AU102","v":0},{"$f":"Input!AV102","v":0},{"$f":"Input!AW102","v":0},{"$f":"Input!AX102","v":0},{"$f":"Input!AY102","v":0},{"$f":"Input!AZ102","v":0},{"$f":"Input!BA102","v":0},{"$f":"Input!BB102","v":0},{"$f":"Input!BC102","v":0},{"$f":"Input!BD102","v":0},{"$f":"Input!BE102","v":0},{"$f":"Input!BF102","v":0},{"$f":"Input!BG102","v":0},{"$f":"Input!BH102","v":0},{"$f":"Input!BI102","v":0}]
[null,null,{"$f":"Input!C103","v":"Emissions Savings"},null,null,null,null,-27965.304822221311,-30079.401898451197,null,{"$f":"Input!K103","v":0},{"$f":"Input!L103","v":141},{"$f":"Input!M103","v":23.098523557620659},{"$f":"Input!N103","v":-70.464976781476324},{"$f":"Input!O103","v":-212.10854969125063},{"$f":"Input!P103","v":-144.92464796156941},{"$f":"Input!Q103","v":-130.42489035333409},{"$f":"Input!R103","v":-139.19872609046229},{"$f":"Input!S103","v":-109.51997429643414},{"$f":"Input!T103","v":-2478.0108624034788},{"$f":"Input!U103","v":-2451.9402912194091},{"$f":"Input!V103","v":-3122.3458212623673},{"$f":"Input!W103","v":-2527.4808979567924},{"$f":"Input!X103","v":-2949.7835546140823},{"$f":"Input!Y103","v":-1574.4331159640535},{"$f":"Input!Z103","v":-3715.1379060613326},{"$f":"Input!AA103","v":-3221.176699188461},{"$f":"Input!AB103","v":-4600.5035331182135},{"$f":"Input!AC103","v":-4807.5661214461379},{"$f":"Input!AD103","v":-404.74543376271623},{"$f":"Input!AE103","v":-3907.5464638555609},{"$f":"Input!AF103","v":-8572.9100463467967},{"$f":"Input!AG103","v":-4564.9542434301275},{"$f":"Input!AH103","v":-7733.1197697590151},{"$f":"Input!AI103","v":-9698.9316200026678},{"$f":"Input!AJ103","v":-3687.5359670531975},{"$f":"Input!AK103","v":-7613.174696975504},{"$f":"Input!AL103","v":-9297.6530852338619},{"$f":"Input!AM103","v":-11151.983482534788},{"$f":"Input!AN103","v":-16686.208069598015},{"$f":"Input!AO103","v":-13668.999999999869},{"$f":"Input!AP103","v":0},{"$f":"Input!AQ103","v":0},{"$f":"Input!AR103","v":0},{"$f":"Input!AS103","v":0},{"$f":"Input!AT103","v":0},{"$f":"Input!AU103","v":0},{"$f":"Input!AV103","v":0},{"$f":"Input!AW103","v":0},{"$f":"Input!AX103","v":0},{"$f":"Input!AY103","v":0},{"$f":"Input!AZ103","v":0},{"$f":"Input!BA103","v":0},{"$f":"Input!BB103","v":0},{"$f":"Input!BC103","v":0},{"$f":"Input!BD103","v":0},{"$f":"Input!BE103","v":0},{"$f":"Input!BF103","v":0},{"$f":"Input!BG103","v":0},{"$f":"Input!BH103","v":0},{"$f":"Input!BI103","v":0}]
[null,null,{"$f":"Input!C104","v":"Capacity Savings"},null,null,null,null,-16332.807847399388,-17564.46922644796,null,{"$f":"Input!K104","v":0},{"$f":"Input!L104","v":0},{"$f":"Input!M104","v":0},{"$f":"Input!N104","v":0},{"$f":"Input!O104","v":0},{"$f":"Input!P104","v":0},{"$f":"Input!Q104","v":0},{"$f":"Input!R104","v":0},{"$f":"Input!S104","v":0},{"$f":"Input!T104","v":0},{"$f":"Input!U104","v":0},{"$f":"Input!V104","v":0},{"$f":"Input!W104","v":0},{"$f":"Input!X104","v":0},{"$f":"Input!Y104","v":0},{"$f":"Input!Z104","v":0},{"$f":"Input!AA104","v":-3434.7693606384964},{"$f":"Input!AB104","v":-5739.4231611987188},{"$f":"Input!AC104","v":-5739.7889562499295},{"$f":"Input!AD104","v":-5714.7655520781318},{"$f":"Input!AE104","v":-5570.5959626942695},{"$f":"Input!AF104","v":-5498.3048204278393},{"$f":"Input!AG104","v":-5269.6764205363415},{"$f":"Input!AH104","v":-5188.5754446454466},{"$f":"Input!AI104","v":-5492.506433739657},{"$f":"Input!AJ104","v":-5196.1113956916515},{"$f":"Input!AK104","v":-5331.567343533362},{"$f":"Input!AL104","v":-6303.0763926576692},{"$f":"Input!AM104","v":-5595.9270819455032},{"$f":"Input!AN104","v":-5417.0414296378749},{"$f":"Input!AO104","v":-5317.3716813093233},{"$f":"Input!AP104","v":0},{"$f":"Input!AQ104","v":0},{"$f":"Input!AR104","v":0},{"$f":"Input!AS104","v":0},{"$f":"Input!AT104","v":0},{"$f":"Input!AU104","v":0},{"$f":"Input!AV104","v":0},{"$f":"Input!AW104","v":0},{"$f":"Input!AX104","v":0},{"$f":"Input!AY104","v":0},{"$f":"Input!AZ104","v":0},{"$f":"Input!BA104","v":0},{"$f":"Input!BB104","v":0},{"$f":"Input!BC104","v":0},{"$f":"Input!BD104","v":0},{"$f":"Input!BE104","v":0},{"$f":"Input!BF104","v":0},{"$f":"Input!BG104","v":0},{"$f":"Input!BH104","v":0},{"$f":"Input!BI104","v":0}]
[null,null,"System Impacts",null,null,null,null,-338574.7647886097,{"$f":"SUM(K51:BI51)","v":-897888.1863603876},null,{"$f":"SUM(K46:K50)","v":0},{"$f":"SUM(L46:L50)","v":5141},-14976.901476442379,-26070.464976781477,-49212.108549691249,-36144.924647961569,-31130.424890353333,-32139.198726090461,-27109.519974296432,-28478.01086240348,-27451.940291219409,-35122.345821262366,-32527.480897956793,-23949.783554614081,-23574.433115964053,-27715.137906061333,-32655.946059826958,-37339.926694316935,-35547.355077696062,-31119.510985840847,-33478.142426549828,-28071.214866774637,-32834.630663966469,-27921.695214404463,-26191.438053742324,-27883.64736274485,-31944.742040508867,-32600.729477891531,-36747.910564480291,-38103.249499235892,-34986.371681309189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Revenue Requirment",null,null,null,null,-57199.259423212592,-986173.79562259105,null,{"$f":"K44+K51","v":2128.0623765814507},{"$f":"L44+L51","v":41638.720714369309},28551.178596324156,27028.122636146778,7187.7632627615894,18061.174702595359,20953.337466704008,17882.756481324312,20885.03460792992,16388.775564283129,14013.950034598191,-2016.7209986766538,-10580.822858521438,-5938.4958301948573,-11835.520911460157,-28993.977874251948,-49090.754419683544,-62944.76103255021,-64321.665724430663,-61117.394093698647,-67219.025322067551,-61998.380691441416,-67642.620710912335,-65277.503708211152,-63205.173880127157,-65583.933193085453,-70430.072535236017,-71414.529504252714,-73802.577201492735,-72694.820656115335,-67125.521660198807,-29730.954394197426,-27409.019259702363,-24376.456356410425,-21801.95044525764,-17324.715403874674,-13773.599979317243,-9686.9122180245249,-6889.6970957415679,-4589.7713647786068,-1811.3212019883724,-254.47470126158382,-9.5268390460033814,-3.7181750190441899E-12,-3.7140366547601545E-12,-3.7098775986546996E-12,-3.7056977472687172E-12,-3.7014969966258049E-12,-3.6972752422296776E-12,-3.6930323790615697E-12,-3.6887683015776213E-12]
[]
[null,null,"Cummulative CPVRR",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($K53:K53,$K$5:K$5)","v":2128.0623765814507},{"$f":"SUMPRODUCT($K53:L53,$K$5:L$5)","v":42293.360343988919},{"$f":"SUMPRODUCT($K53:M53,$K$5:M$5)","v":67899.205187636631},{"$f":"SUMPRODUCT($K53:N53,$K$5:N$5)","v":90440.499404989358},{"$f":"SUMPRODUCT($K53:O53,$K$5:O$5)","v":96014.982841768084},{"$f":"SUMPRODUCT($K53:P53,$K$5:P$5)","v":109040.79335265848},{"$f":"SUMPRODUCT($K53:Q53,$K$5:Q$5)","v":123090.69952740442},{"$f":"SUMPRODUCT($K53:R53,$K$5:R$5)","v":134241.41095879793},{"$f":"SUMPRODUCT($K53:S53,$K$5:S$5)","v":146351.6080555004},{"$f":"SUMPRODUCT($K53:T53,$K$5:T$5)","v":155188.72125080449},{"$f":"SUMPRODUCT($K53:U53,$K$5:U$5)","v":162214.36183675812},{"$f":"SUMPRODUCT($K53:V53,$K$5:V$5)","v":161274.16435829928},{"$f":"SUMPRODUCT($K53:W53,$K$5:W$5)","v":156687.03905840186},{"$f":"SUMPRODUCT($K53:X53,$K$5:X$5)","v":154292.92127017432},{"$f":"SUMPRODUCT($K53:Y53,$K$5:Y$5)","v":149856.65210588841},{"$f":"SUMPRODUCT($K53:Z53,$K$5:Z$5)","v":139750.49111084678},{"$f":"SUMPRODUCT($K53:AA53,$K$5:AA$5)","v":123838.44555446086},{"$f":"SUMPRODUCT($K53:AB53,$K$5:AB$5)","v":104865.5422129417},{"$f":"SUMPRODUCT($K53:AC53,$K$5:AC$5)","v":86839.808895541966},{"$f":"SUMPRODUCT($K53:AD53,$K$5:AD$5)","v":70912.280595593969},{"$f":"SUMPRODUCT($K53:AE53,$K$5:AE$5)","v":54622.183774561447},{"$f":"SUMPRODUCT($K53:AF53,$K$5:AF$5)","v":40650.147674410677},{"$f":"SUMPRODUCT($K53:AG53,$K$5:AG$5)","v":26477.165800639516},{"$f":"SUMPRODUCT($K53:AH53,$K$5:AH$5)","v":13758.187031979251},{"$f":"SUMPRODUCT($K53:AI53,$K$5:AI$5)","v":2305.9788916084217},{"$f":"SUMPRODUCT($K53:AJ53,$K$5:AJ$5)","v":-8744.5218649250946},{"$f":"SUMPRODUCT($K53:AK53,$K$5:AK$5)","v":-19777.787886436752},{"$f":"SUMPRODUCT($K53:AL53,$K$5:AL$5)","v":-30181.310872393238},{"$f":"SUMPRODUCT($K53:AM53,$K$5:AM$5)","v":-40179.314209962722},{"$f":"SUMPRODUCT($K53:AN53,$K$5:AN$5)","v":-49337.15559034513},{"$f":"SUMPRODUCT($K53:AO53,$K$5:AO$5)","v":-57199.259423212592},{"$f":"SUMPRODUCT($K53:AP53,$K$5:AP$5)","v":-60437.490601740261},{"$f":"SUMPRODUCT($K53:AQ53,$K$5:AQ$5)","v":-63213.624397961023},{"$f":"SUMPRODUCT($K53:AR53,$K$5:AR$5)","v":-65509.589945199812},{"$f":"SUMPRODUCT($K53:AS53,$K$5:AS$5)","v":-67418.79069831279},{"$f":"SUMPRODUCT($K53:AT53,$K$5:AT$5)","v":-68829.606306880029},{"$f":"SUMPRODUCT($K53:AU53,$K$5:AU$5)","v":-69872.642816613559},{"$f":"SUMPRODUCT($K53:AV53,$K$5:AV$5)","v":-70554.801335058772},{"$f":"SUMPRODUCT($K53:AW53,$K$5:AW$5)","v":-71005.889595735134},{"$f":"SUMPRODUCT($K53:AX53,$K$5:AX$5)","v":-71285.337171433785},{"$f":"SUMPRODUCT($K53:AY53,$K$5:AY$5)","v":-71387.891185274711},{"$f":"SUMPRODUCT($K53:AZ53,$K$5:AZ$5)","v":-71401.289485441783},{"$f":"SUMPRODUCT($K53:BA53,$K$5:BA$5)","v":-71401.755839082733},{"$f":"SUMPRODUCT($K53:BB53,$K$5:BB$5)","v":-71401.755839082733},{"$f":"SUMPRODUCT($K53:BC53,$K$5:BC$5)","v":-71401.755839082733},{"$f":"SUMPRODUCT($K53:BD53,$K$5:BD$5)","v":-71401.755839082733},{"$f":"SUMPRODUCT($K53:BE53,$K$5:BE$5)","v":-71401.755839082733},{"$f":"SUMPRODUCT($K53:BF53,$K$5:BF$5)","v":-71401.755839082733},{"$f":"SUMPRODUCT($K53:BG53,$K$5:BG$5)","v":-71401.755839082733},{"$f":"SUMPRODUCT($K53:BH53,$K$5:BH$5)","v":-71401.755839082733},{"$f":"SUMPRODUCT($K53:BI53,$K$5:BI$5)","v":-71401.755839082733}]

{"sheet":"Capital","index":4,"n_rows":310,"n_cols":83,"rows_kept":310,"cut":false,"hidden":false,"merged":[]}
["CAPITAL",null,null,null,null,null,null,"CPVRR:",{"$f":"RevReq!$H$1","v":-57199.259423212592}]
["OPC 002101 FPL RC-16",null,null,"Period",null,"Input","Input",null,"PV","SUM",null,null,0,{"$f":"M2+1","v":1},{"$f":"N2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"AD2+1","v":18},19,20,21,22,23,24,25,26,27,28,{"$f":"AO2+1","v":29},{"$f":"AP2+1","v":30},{"$f":"AQ2+1","v":31},{"$f":"AR2+1","v":32},{"$f":"AS2+1","v":33},{"$f":"AT2+1","v":34},{"$f":"AU2+1","v":35},{"$f":"AV2+1","v":36},{"$f":"AW2+1","v":37},{"$f":"AX2+1","v":38},{"$f":"AY2+1","v":39},{"$f":"AZ2+1","v":40},{"$f":"BA2+1","v":41},{"$f":"BB2+1","v":42},{"$f":"BC2+1","v":43},{"$f":"BD2+1","v":44},{"$f":"BE2+1","v":45},{"$f":"BF2+1","v":46},{"$f":"BG2+1","v":47},{"$f":"BH2+1","v":48},{"$f":"BI2+1","v":49},{"$f":"BJ2+1","v":50}]
[null,null,null,"Year",null,null,null,null,null,null,null,null,{"$f":"Assumptions!$C$7","v":2014},{"$f":"M3+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064]
[null,null,null,"Discount Date",null,{"$f":"Assumptions!$E$15","v":"2014-12-31"},null,null,null,null,null,null,{"$f":"RevReq!K4","v":"2014-12-31"},{"$f":"RevReq!L4","v":"2015-06-30"},{"$f":"RevReq!M4","v":"2016-06-30"},{"$f":"RevReq!N4","v":"2017-06-30"},{"$f":"RevReq!O4","v":"2018-06-30"},{"$f":"RevReq!P4","v":"2019-06-30"},{"$f":"RevReq!Q4","v":"2020-06-30"},{"$f":"RevReq!R4","v":"2021-06-30"},{"$f":"RevReq!S4","v":"2022-06-30"},{"$f":"RevReq!T4","v":"2023-06-30"},{"$f":"RevReq!U4","v":"2024-06-30"},{"$f":"RevReq!V4","v":"2025-06-30"},{"$f":"RevReq!W4","v":"2026-06-30"},{"$f":"RevReq!X4","v":"2027-06-30"},{"$f":"RevReq!Y4","v":"2028-06-30"},{"$f":"RevReq!Z4","v":"2029-06-30"},{"$f":"RevReq!AA4","v":"2030-06-30"},{"$f":"RevReq!AB4","v":"2031-06-30"},{"$f":"RevReq!AC4","v":"2032-06-30"},{"$f":"RevReq!AD4","v":"2033-06-30"},{"$f":"RevReq!AE4","v":"2034-06-30"},{"$f":"RevReq!AF4","v":"2035-06-30"},{"$f":"RevReq!AG4","v":"2036-06-30"},{"$f":"RevReq!AH4","v":"2037-06-30"},{"$f":"RevReq!AI4","v":"2038-06-30"},{"$f":"RevReq!AJ4","v":"2039-06-30"},{"$f":"RevReq!AK4","v":"2040-06-30"},{"$f":"RevReq!AL4","v":"2041-06-30"},{"$f":"RevReq!AM4","v":"2042-06-30"},{"$f":"RevReq!AN4","v":"2043-06-30"},{"$f":"RevReq!AO4","v":"2044-06-30"},{"$f":"RevReq!AP4","v":"2045-06-30"},{"$f":"RevReq!AQ4","v":"2046-06-30"},{"$f":"RevReq!AR4","v":"2047-06-30"},{"$f":"RevReq!AS4","v":"2048-06-30"},{"$f":"RevReq!AT4","v":"2049-06-30"},{"$f":"RevReq!AU4","v":"2050-06-30"},{"$f":"RevReq!AV4","v":"2051-06-30"},{"$f":"RevReq!AW4","v":"2052-06-30"},{"$f":"RevReq!AX4","v":"2053-06-30"},{"$f":"RevReq!AY4","v":"2054-06-30"},{"$f":"RevReq!AZ4","v":"2055-06-30"},{"$f":"RevReq!BA4","v":"2056-06-30"},{"$f":"RevReq!BB4","v":"2057-06-30"},{"$f":"RevReq!BC4","v":"2058-06-30"},{"$f":"RevReq!BD4","v":"2059-06-30"},{"$f":"RevReq!BE4","v":"2060-06-30"},{"$f":"RevReq!BF4","v":"2061-06-30"},{"$f":"RevReq!BG4","v":"2062-06-30"},{"$f":"RevReq!BH4","v":"2063-06-30"},{"$f":"RevReq!BI4","v":"2064-06-30"}]
[null,null,null,"Discount Factor",null,{"$f":"Assumptions!$G$23","v":7.535560254528198E-2},null,null,null,null,null,null,{"$f":"(1+$F5)^(($F$4-M$4)/365)","v":1},{"$f":"(1+$F5)^(($F$4-N$4)/365)","v":0.96461412066261265},0.89684020424096833,0.83399407797589764,0.77555189743922792,0.72120505589365758,0.67053309273866235,0.6235454496648023,0.57985046824410402,0.53921741503149623,0.50133192772975899,0.46620106552952895,0.43353200041555345,0.40315222182263927,0.37482669309386751,0.3485606921158752,0.32413528259011209,0.30142148497009685,0.28024357134384953,0.26060548778518949,0.24234354400382235,0.22536130692973963,0.20952739152941668,0.19484474813120595,0.18119099177055834,0.16849402313215603,0.15665561065540201,0.1456779601878769,0.13546956917606481,0.12597653172161752,0.11712540384664441,0.10891783477894919,0.10128541156167251,9.418783081795265E-2,8.7570181296704727E-2,8.1433696062430894E-2,7.5727225365901041E-2,7.0420635914911003E-2,6.5472872668839291E-2,6.0884857542816702E-2,5.6618347827181115E-2,5.2650814012750721E-2,4.8951560817099241E-2,4.5521277520882177E-2,4.2331371513885177E-2,3.936499834444547E-2,3.6599208324803227E-2,3.4034516803721292E-2,3.1649546180969587E-2,2.9431702504787823E-2,2.7363827172073425E-2]
[]
[null,null,null,"CAPITAL EXPENDITURES"]
[]
[null,null,null,"Capital Expenditures",null,"Const. Start","COD"]
[null,null,{"$f":"C9+1","v":1},{"$f":"Input!C12","v":".05 Compressors"},null,{"$f":"Input!E12","v":"2014-12-01"},{"$f":"Input!F12","v":"2015-01-01"},null,{"$f":"SUMPRODUCT(M10:BK10,$M$5:$BK$5)","v":286056.24800456053},{"$f":"SUM(M10:BK10)","v":286056.24800456053},null,null,{"$f":"Input!K25","v":286056.24800456053},{"$f":"Input!L25","v":0},{"$f":"Input!M25","v":0},{"$f":"Input!N25","v":0},{"$f":"Input!O25","v":0},{"$f":"Input!P25","v":0},{"$f":"Input!Q25","v":0},{"$f":"Input!R25","v":0},{"$f":"Input!S25","v":0},{"$f":"Input!T25","v":0},{"$f":"Input!U25","v":0},{"$f":"Input!V25","v":0},{"$f":"Input!W25","v":0},{"$f":"Input!X25","v":0},{"$f":"Input!Y25","v":0},{"$f":"Input!Z25","v":0},{"$f":"Input!AA25","v":0},{"$f":"Input!AB25","v":0},{"$f":"Input!AC25","v":0},{"$f":"Input!AD25","v":0},{"$f":"Input!AE25","v":0},{"$f":"Input!AF25","v":0},{"$f":"Input!AG25","v":0},{"$f":"Input!AH25","v":0},{"$f":"Input!AI25","v":0},{"$f":"Input!AJ25","v":0},{"$f":"Input!AK25","v":0},{"$f":"Input!AL25","v":0},{"$f":"Input!AM25","v":0},{"$f":"Input!AN25","v":0},{"$f":"Input!AO25","v":0},{"$f":"Input!AP25","v":0},{"$f":"Input!AQ25","v":0},{"$f":"Input!AR25","v":0},{"$f":"Input!AS25","v":0},{"$f":"Input!AT25","v":0},{"$f":"Input!AU25","v":0},{"$f":"Input!AV25","v":0},{"$f":"Input!AW25","v":0},{"$f":"Input!AX25","v":0},{"$f":"Input!AY25","v":0},{"$f":"Input!AZ25","v":0},{"$f":"Input!BA25","v":0},{"$f":"Input!BB25","v":0},{"$f":"Input!BC25","v":0},{"$f":"Input!BD25","v":0},{"$f":"Input!BE25","v":0},{"$f":"Input!BF25","v":0},{"$f":"Input!BG25","v":0},{"$f":"Input!BH25","v":0},{"$f":"Input!BI25","v":0}]
[null,null,{"$f":"C10+1","v":2},{"$f":"Input!C13","v":"Installation Costs"},null,{"$f":"Input!E13","v":"2014-12-01"},{"$f":"Input!F13","v":"2015-01-01"},null,{"$f":"SUMPRODUCT(M11:BK11,$M$5:$BK$5)","v":33956.16709773372},{"$f":"SUM(M11:BK11)","v":38735.374263547761},null,null,{"$f":"Input!K26","v":0},{"$f":"Input!L26","v":2758.1791438511991},{"$f":"Input!M26","v":20539.386481881949},{"$f":"Input!N26","v":15437.808637814611},{"$f":"Input!O26","v":0},{"$f":"Input!P26","v":0},{"$f":"Input!Q26","v":0},{"$f":"Input!R26","v":0},{"$f":"Input!S26","v":0},{"$f":"Input!T26","v":0},{"$f":"Input!U26","v":0},{"$f":"Input!V26","v":0},{"$f":"Input!W26","v":0},{"$f":"Input!X26","v":0},{"$f":"Input!Y26","v":0},{"$f":"Input!Z26","v":0},{"$f":"Input!AA26","v":0},{"$f":"Input!AB26","v":0},{"$f":"Input!AC26","v":0},{"$f":"Input!AD26","v":0},{"$f":"Input!AE26","v":0},{"$f":"Input!AF26","v":0},{"$f":"Input!AG26","v":0},{"$f":"Input!AH26","v":0},{"$f":"Input!AI26","v":0},{"$f":"Input!AJ26","v":0},{"$f":"Input!AK26","v":0},{"$f":"Input!AL26","v":0},{"$f":"Input!AM26","v":0},{"$f":"Input!AN26","v":0},{"$f":"Input!AO26","v":0},{"$f":"Input!AP26","v":0},{"$f":"Input!AQ26","v":0},{"$f":"Input!AR26","v":0},{"$f":"Input!AS26","v":0},{"$f":"Input!AT26","v":0},{"$f":"Input!AU26","v":0},{"$f":"Input!AV26","v":0},{"$f":"Input!AW26","v":0},{"$f":"Input!AX26","v":0},{"$f":"Input!AY26","v":0},{"$f":"Input!AZ26","v":0},{"$f":"Input!BA26","v":0},{"$f":"Input!BB26","v":0},{"$f":"Input!BC26","v":0},{"$f":"Input!BD26","v":0},{"$f":"Input!BE26","v":0},{"$f":"Input!BF26","v":0},{"$f":"Input!BG26","v":0},{"$f":"Input!BH26","v":0},{"$f":"Input!BI26","v":0}]
[null,null,3,{"$f":"Input!C14","v":"Avoided Like-Kind Replacements"},null,{"$f":"Input!E14","v":"2014-12-01"},{"$f":"Input!F14","v":"2015-01-01"},null,-139189.8072383875,-376923.42664604814,null,null,{"$f":"Input!K27","v":0},{"$f":"Input!L27","v":0},{"$f":"Input!M27","v":0},{"$f":"Input!N27","v":0},{"$f":"Input!O27","v":0},{"$f":"Input!P27","v":0},{"$f":"Input!Q27","v":0},{"$f":"Input!R27","v":0},{"$f":"Input!S27","v":0},{"$f":"Input!T27","v":-12532.618298874992},{"$f":"Input!U27","v":0},{"$f":"Input!V27","v":-79125.566324019237},{"$f":"Input!W27","v":-13594.178659957073},{"$f":"Input!X27","v":-13798.260549051331},{"$f":"Input!Y27","v":-43238.759399928247},{"$f":"Input!Z27","v":-88007.628125644187},{"$f":"Input!AA27","v":-60493.716353203796},{"$f":"Input!AB27","v":-31444.412596714799},{"$f":"Input!AC27","v":0},{"$f":"Input!AD27","v":-16639.431645962854},{"$f":"Input!AE27","v":0},{"$f":"Input!AF27","v":0},{"$f":"Input!AG27","v":-18048.854692691613},{"$f":"Input!AH27","v":0},{"$f":"Input!AI27","v":0},{"$f":"Input!AJ27","v":0},{"$f":"Input!AK27","v":0},{"$f":"Input!AL27","v":0},{"$f":"Input!AM27","v":0},{"$f":"Input!AN27","v":0},{"$f":"Input!AO27","v":0},{"$f":"Input!AP27","v":0},{"$f":"Input!AQ27","v":0},{"$f":"Input!AR27","v":0},{"$f":"Input!AS27","v":0},{"$f":"Input!AT27","v":0},{"$f":"Input!AU27","v":0},{"$f":"Input!AV27","v":0},{"$f":"Input!AW27","v":0},{"$f":"Input!AX27","v":0},{"$f":"Input!AY27","v":0},{"$f":"Input!AZ27","v":0},{"$f":"Input!BA27","v":0},{"$f":"Input!BB27","v":0},{"$f":"Input!BC27","v":0},{"$f":"Input!BD27","v":0},{"$f":"Input!BE27","v":0},{"$f":"Input!BF27","v":0},{"$f":"Input!BG27","v":0},{"$f":"Input!BH27","v":0},{"$f":"Input!BI27","v":0}]
[null,null,4,{"$f":"Input!C15","v":"Tax Effects of Existing Part Retirement"},null,{"$f":"Input!E15","v":"2014-12-01"},{"$f":"Input!F15","v":"2015-01-01"},null,0,0,null,null,{"$f":"Input!K28","v":0},{"$f":"Input!L28","v":0},{"$f":"Input!M28","v":0},{"$f":"Input!N28","v":0},{"$f":"Input!O28","v":0},{"$f":"Input!P28","v":0},{"$f":"Input!Q28","v":0},{"$f":"Input!R28","v":0},{"$f":"Input!S28","v":0},{"$f":"Input!T28","v":0},{"$f":"Input!U28","v":0},{"$f":"Input!V28","v":0},{"$f":"Input!W28","v":0},{"$f":"Input!X28","v":0},{"$f":"Input!Y28","v":0},{"$f":"Input!Z28","v":0},{"$f":"Input!AA28","v":0},{"$f":"Input!AB28","v":0},{"$f":"Input!AC28","v":0},{"$f":"Input!AD28","v":0},{"$f":"Input!AE28","v":0},{"$f":"Input!AF28","v":0},{"$f":"Input!AG28","v":0},{"$f":"Input!AH28","v":0},{"$f":"Input!AI28","v":0},{"$f":"Input!AJ28","v":0},{"$f":"Input!AK28","v":0},{"$f":"Input!AL28","v":0},{"$f":"Input!AM28","v":0},{"$f":"Input!AN28","v":0},{"$f":"Input!AO28","v":0},{"$f":"Input!AP28","v":0},{"$f":"Input!AQ28","v":0},{"$f":"Input!AR28","v":0},{"$f":"Input!AS28","v":0},{"$f":"Input!AT28","v":0},{"$f":"Input!AU28","v":0},{"$f":"Input!AV28","v":0},{"$f":"Input!AW28","v":0},{"$f":"Input!AX28","v":0},{"$f":"Input!AY28","v":0},{"$f":"Input!AZ28","v":0},{"$f":"Input!BA28","v":0},{"$f":"Input!BB28","v":0},{"$f":"Input!BC28","v":0},{"$f":"Input!BD28","v":0},{"$f":"Input!BE28","v":0},{"$f":"Input!BF28","v":0},{"$f":"Input!BG28","v":0},{"$f":"Input!BH28","v":0},{"$f":"Input!BI28","v":0}]
[null,null,5,{"$f":"Input!C16","v":"…"},null,{"$f":"Input!E16","v":"00:00:00"},{"$f":"Input!F16","v":"00:00:00"},null,0,0,null,null,{"$f":"Input!K29","v":0},{"$f":"Input!L29","v":0},{"$f":"Input!M29","v":0},{"$f":"Input!N29","v":0},{"$f":"Input!O29","v":0},{"$f":"Input!P29","v":0},{"$f":"Input!Q29","v":0},{"$f":"Input!R29","v":0},{"$f":"Input!S29","v":0},{"$f":"Input!T29","v":0},{"$f":"Input!U29","v":0},{"$f":"Input!V29","v":0},{"$f":"Input!W29","v":0},{"$f":"Input!X29","v":0},{"$f":"Input!Y29","v":0},{"$f":"Input!Z29","v":0},{"$f":"Input!AA29","v":0},{"$f":"Input!AB29","v":0},{"$f":"Input!AC29","v":0},{"$f":"Input!AD29","v":0},{"$f":"Input!AE29","v":0},{"$f":"Input!AF29","v":0},{"$f":"Input!AG29","v":0},{"$f":"Input!AH29","v":0},{"$f":"Input!AI29","v":0},{"$f":"Input!AJ29","v":0},{"$f":"Input!AK29","v":0},{"$f":"Input!AL29","v":0},{"$f":"Input!AM29","v":0},{"$f":"Input!AN29","v":0},{"$f":"Input!AO29","v":0},{"$f":"Input!AP29","v":0},{"$f":"Input!AQ29","v":0},{"$f":"Input!AR29","v":0},{"$f":"Input!AS29","v":0},{"$f":"Input!AT29","v":0},{"$f":"Input!AU29","v":0},{"$f":"Input!AV29","v":0},{"$f":"Input!AW29","v":0},{"$f":"Input!AX29","v":0},{"$f":"Input!AY29","v":0},{"$f":"Input!AZ29","v":0},{"$f":"Input!BA29","v":0},{"$f":"Input!BB29","v":0},{"$f":"Input!BC29","v":0},{"$f":"Input!BD29","v":0},{"$f":"Input!BE29","v":0},{"$f":"Input!BF29","v":0},{"$f":"Input!BG29","v":0},{"$f":"Input!BH29","v":0},{"$f":"Input!BI29","v":0}]
[null,null,6,{"$f":"Input!C17","v":"…"},null,{"$f":"Input!E17","v":"00:00:00"},{"$f":"Input!F17","v":"00:00:00"},null,0,0,null,null,{"$f":"Input!K30","v":0},{"$f":"Input!L30","v":0},{"$f":"Input!M30","v":0},{"$f":"Input!N30","v":0},{"$f":"Input!O30","v":0},{"$f":"Input!P30","v":0},{"$f":"Input!Q30","v":0},{"$f":"Input!R30","v":0},{"$f":"Input!S30","v":0},{"$f":"Input!T30","v":0},{"$f":"Input!U30","v":0},{"$f":"Input!V30","v":0},{"$f":"Input!W30","v":0},{"$f":"Input!X30","v":0},{"$f":"Input!Y30","v":0},{"$f":"Input!Z30","v":0},{"$f":"Input!AA30","v":0},{"$f":"Input!AB30","v":0},{"$f":"Input!AC30","v":0},{"$f":"Input!AD30","v":0},{"$f":"Input!AE30","v":0},{"$f":"Input!AF30","v":0},{"$f":"Input!AG30","v":0},{"$f":"Input!AH30","v":0},{"$f":"Input!AI30","v":0},{"$f":"Input!AJ30","v":0},{"$f":"Input!AK30","v":0},{"$f":"Input!AL30","v":0},{"$f":"Input!AM30","v":0},{"$f":"Input!AN30","v":0},{"$f":"Input!AO30","v":0},{"$f":"Input!AP30","v":0},{"$f":"Input!AQ30","v":0},{"$f":"Input!AR30","v":0},{"$f":"Input!AS30","v":0},{"$f":"Input!AT30","v":0},{"$f":"Input!AU30","v":0},{"$f":"Input!AV30","v":0},{"$f":"Input!AW30","v":0},{"$f":"Input!AX30","v":0},{"$f":"Input!AY30","v":0},{"$f":"Input!AZ30","v":0},{"$f":"Input!BA30","v":0},{"$f":"Input!BB30","v":0},{"$f":"Input!BC30","v":0},{"$f":"Input!BD30","v":0},{"$f":"Input!BE30","v":0},{"$f":"Input!BF30","v":0},{"$f":"Input!BG30","v":0},{"$f":"Input!BH30","v":0},{"$f":"Input!BI30","v":0}]
[null,null,7,{"$f":"Input!C18","v":"…"},null,{"$f":"Input!E18","v":"00:00:00"},{"$f":"Input!F18","v":"00:00:00"},null,0,0,null,null,{"$f":"Input!K31","v":0},{"$f":"Input!L31","v":0},{"$f":"Input!M31","v":0},{"$f":"Input!N31","v":0},{"$f":"Input!O31","v":0},{"$f":"Input!P31","v":0},{"$f":"Input!Q31","v":0},{"$f":"Input!R31","v":0},{"$f":"Input!S31","v":0},{"$f":"Input!T31","v":0},{"$f":"Input!U31","v":0},{"$f":"Input!V31","v":0},{"$f":"Input!W31","v":0},{"$f":"Input!X31","v":0},{"$f":"Input!Y31","v":0},{"$f":"Input!Z31","v":0},{"$f":"Input!AA31","v":0},{"$f":"Input!AB31","v":0},{"$f":"Input!AC31","v":0},{"$f":"Input!AD31","v":0},{"$f":"Input!AE31","v":0},{"$f":"Input!AF31","v":0},{"$f":"Input!AG31","v":0},{"$f":"Input!AH31","v":0},{"$f":"Input!AI31","v":0},{"$f":"Input!AJ31","v":0},{"$f":"Input!AK31","v":0},{"$f":"Input!AL31","v":0},{"$f":"Input!AM31","v":0},{"$f":"Input!AN31","v":0},{"$f":"Input!AO31","v":0},{"$f":"Input!AP31","v":0},{"$f":"Input!AQ31","v":0},{"$f":"Input!AR31","v":0},{"$f":"Input!AS31","v":0},{"$f":"Input!AT31","v":0},{"$f":"Input!AU31","v":0},{"$f":"Input!AV31","v":0},{"$f":"Input!AW31","v":0},{"$f":"Input!AX31","v":0},{"$f":"Input!AY31","v":0},{"$f":"Input!AZ31","v":0},{"$f":"Input!BA31","v":0},{"$f":"Input!BB31","v":0},{"$f":"Input!BC31","v":0},{"$f":"Input!BD31","v":0},{"$f":"Input!BE31","v":0},{"$f":"Input!BF31","v":0},{"$f":"Input!BG31","v":0},{"$f":"Input!BH31","v":0},{"$f":"Input!BI31","v":0}]
[null,null,8,{"$f":"Input!C19","v":"…"},null,{"$f":"Input!E19","v":"00:00:00"},{"$f":"Input!F19","v":"00:00:00"},null,0,0,null,null,{"$f":"Input!K32","v":0},{"$f":"Input!L32","v":0},{"$f":"Input!M32","v":0},{"$f":"Input!N32","v":0},{"$f":"Input!O32","v":0},{"$f":"Input!P32","v":0},{"$f":"Input!Q32","v":0},{"$f":"Input!R32","v":0},{"$f":"Input!S32","v":0},{"$f":"Input!T32","v":0},{"$f":"Input!U32","v":0},{"$f":"Input!V32","v":0},{"$f":"Input!W32","v":0},{"$f":"Input!X32","v":0},{"$f":"Input!Y32","v":0},{"$f":"Input!Z32","v":0},{"$f":"Input!AA32","v":0},{"$f":"Input!AB32","v":0},{"$f":"Input!AC32","v":0},{"$f":"Input!AD32","v":0},{"$f":"Input!AE32","v":0},{"$f":"Input!AF32","v":0},{"$f":"Input!AG32","v":0},{"$f":"Input!AH32","v":0},{"$f":"Input!AI32","v":0},{"$f":"Input!AJ32","v":0},{"$f":"Input!AK32","v":0},{"$f":"Input!AL32","v":0},{"$f":"Input!AM32","v":0},{"$f":"Input!AN32","v":0},{"$f":"Input!AO32","v":0},{"$f":"Input!AP32","v":0},{"$f":"Input!AQ32","v":0},{"$f":"Input!AR32","v":0},{"$f":"Input!AS32","v":0},{"$f":"Input!AT32","v":0},{"$f":"Input!AU32","v":0},{"$f":"Input!AV32","v":0},{"$f":"Input!AW32","v":0},{"$f":"Input!AX32","v":0},{"$f":"Input!AY32","v":0},{"$f":"Input!AZ32","v":0},{"$f":"Input!BA32","v":0},{"$f":"Input!BB32","v":0},{"$f":"Input!BC32","v":0},{"$f":"Input!BD32","v":0},{"$f":"Input!BE32","v":0},{"$f":"Input!BF32","v":0},{"$f":"Input!BG32","v":0},{"$f":"Input!BH32","v":0},{"$f":"Input!BI32","v":0}]
[null,null,9,{"$f":"Input!C20","v":"…"},null,{"$f":"Input!E20","v":"00:00:00"},{"$f":"Input!F20","v":"00:00:00"},null,0,0,null,null,{"$f":"Input!K33","v":0},{"$f":"Input!L33","v":0},{"$f":"Input!M33","v":0},{"$f":"Input!N33","v":0},{"$f":"Input!O33","v":0},{"$f":"Input!P33","v":0},{"$f":"Input!Q33","v":0},{"$f":"Input!R33","v":0},{"$f":"Input!S33","v":0},{"$f":"Input!T33","v":0},{"$f":"Input!U33","v":0},{"$f":"Input!V33","v":0},{"$f":"Input!W33","v":0},{"$f":"Input!X33","v":0},{"$f":"Input!Y33","v":0},{"$f":"Input!Z33","v":0},{"$f":"Input!AA33","v":0},{"$f":"Input!AB33","v":0},{"$f":"Input!AC33","v":0},{"$f":"Input!AD33","v":0},{"$f":"Input!AE33","v":0},{"$f":"Input!AF33","v":0},{"$f":"Input!AG33","v":0},{"$f":"Input!AH33","v":0},{"$f":"Input!AI33","v":0},{"$f":"Input!AJ33","v":0},{"$f":"Input!AK33","v":0},{"$f":"Input!AL33","v":0},{"$f":"Input!AM33","v":0},{"$f":"Input!AN33","v":0},{"$f":"Input!AO33","v":0},{"$f":"Input!AP33","v":0},{"$f":"Input!AQ33","v":0},{"$f":"Input!AR33","v":0},{"$f":"Input!AS33","v":0},{"$f":"Input!AT33","v":0},{"$f":"Input!AU33","v":0},{"$f":"Input!AV33","v":0},{"$f":"Input!AW33","v":0},{"$f":"Input!AX33","v":0},{"$f":"Input!AY33","v":0},{"$f":"Input!AZ33","v":0},{"$f":"Input!BA33","v":0},{"$f":"Input!BB33","v":0},{"$f":"Input!BC33","v":0},{"$f":"Input!BD33","v":0},{"$f":"Input!BE33","v":0},{"$f":"Input!BF33","v":0},{"$f":"Input!BG33","v":0},{"$f":"Input!BH33","v":0},{"$f":"Input!BI33","v":0}]
[null,null,10,{"$f":"Input!C21","v":"…"},null,{"$f":"Input!E21","v":"00:00:00"},{"$f":"Input!F21","v":"00:00:00"},null,0,0,null,null,{"$f":"Input!K34","v":0},{"$f":"Input!L34","v":0},{"$f":"Input!M34","v":0},{"$f":"Input!N34","v":0},{"$f":"Input!O34","v":0},{"$f":"Input!P34","v":0},{"$f":"Input!Q34","v":0},{"$f":"Input!R34","v":0},{"$f":"Input!S34","v":0},{"$f":"Input!T34","v":0},{"$f":"Input!U34","v":0},{"$f":"Input!V34","v":0},{"$f":"Input!W34","v":0},{"$f":"Input!X34","v":0},{"$f":"Input!Y34","v":0},{"$f":"Input!Z34","v":0},{"$f":"Input!AA34","v":0},{"$f":"Input!AB34","v":0},{"$f":"Input!AC34","v":0},{"$f":"Input!AD34","v":0},{"$f":"Input!AE34","v":0},{"$f":"Input!AF34","v":0},{"$f":"Input!AG34","v":0},{"$f":"Input!AH34","v":0},{"$f":"Input!AI34","v":0},{"$f":"Input!AJ34","v":0},{"$f":"Input!AK34","v":0},{"$f":"Input!AL34","v":0},{"$f":"Input!AM34","v":0},{"$f":"Input!AN34","v":0},{"$f":"Input!AO34","v":0},{"$f":"Input!AP34","v":0},{"$f":"Input!AQ34","v":0},{"$f":"Input!AR34","v":0},{"$f":"Input!AS34","v":0},{"$f":"Input!AT34","v":0},{"$f":"Input!AU34","v":0},{"$f":"Input!AV34","v":0},{"$f":"Input!AW34","v":0},{"$f":"Input!AX34","v":0},{"$f":"Input!AY34","v":0},{"$f":"Input!AZ34","v":0},{"$f":"Input!BA34","v":0},{"$f":"Input!BB34","v":0},{"$f":"Input!BC34","v":0},{"$f":"Input!BD34","v":0},{"$f":"Input!BE34","v":0},{"$f":"Input!BF34","v":0},{"$f":"Input!BG34","v":0},{"$f":"Input!BH34","v":0},{"$f":"Input!BI34","v":0}]
[null,null,null,{"$f":"D9","v":"Capital Expenditures"},null,null,null,null,{"$f":"SUM(I10:I19)","v":180822.60786390674},{"$f":"SUM(J10:J19)","v":-52131.804377939843},null,null,{"$f":"SUM(M10:M19)","v":286056.24800456053},2758.1791438511991,20539.386481881949,15437.808637814611,0,0,0,0,0,-12532.618298874992,0,-79125.566324019237,-13594.178659957073,-13798.260549051331,-43238.759399928247,-88007.628125644187,-60493.716353203796,-31444.412596714799,0,-16639.431645962854,0,0,-18048.854692691613,0,0,0,0,0,0,{"$f":"SUM(AP10:AP19)","v":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,"Sale/Reassignment (Land)",null,"Year of Sale","Appreciation"]
[null,null,{"$f":"C22+1","v":1},{"$f":"D10","v":".05 Compressors"},null,{"$f":"IF(F70=\"Land\",Input!$E$64,\"NA\")","v":"NA"},{"$f":"IF(F70=\"Land\",Input!$E$65,\"NA\")","v":"NA"},null,null,{"$f":"SUM(M23:BA23)","v":0},null,null,{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(M$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(N$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(O$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(P$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(Q$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(R$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(S$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(T$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(U$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(V$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(W$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(X$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(Y$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(Z$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AA$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AB$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AC$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AD$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AE$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AF$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AG$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AH$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AI$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AJ$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AK$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AL$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AM$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AN$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AO$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AP$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AQ$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AR$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AS$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AT$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AU$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AV$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AW$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AX$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AY$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(AZ$3=$F23),0)","v":0},{"$f":"IFERROR(SUM($M10:$BA10*(1+$G23)^($F23-$M$3:$BA$3))*(BA$3=$F23),0)","v":0}]
[null,null,{"$f":"C23+1","v":2},{"$f":"D11","v":"Installation Costs"},null,{"$f":"IF(F71=\"Land\",Input!$E$64,\"NA\")","v":"NA"},{"$f":"IF(F71=\"Land\",Input!$E$65,\"NA\")","v":"NA"},null,null,{"$f":"SUM(M24:BA24)","v":0},null,null,{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(M$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(N$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(O$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(P$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(Q$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(R$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(S$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(T$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(U$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(V$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(W$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(X$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(Y$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(Z$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AA$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AB$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AC$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AD$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AE$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AF$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AG$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AH$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AI$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AJ$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AK$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AL$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AM$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AN$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AO$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AP$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AQ$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AR$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AS$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AT$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AU$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AV$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AW$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AX$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AY$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(AZ$3=$F24),0)","v":0},{"$f":"IFERROR(SUM($M11:$BA11*(1+$G24)^($F24-$M$3:$BA$3))*(BA$3=$F24),0)","v":0}]
[null,null,3,"Avoided Like-Kind Replacements",null,{"$f":"IF(F72=\"Land\",Input!$E$64,\"NA\")","v":"NA"},{"$f":"IF(F72=\"Land\",Input!$E$65,\"NA\")","v":"NA"},null,null,0,null,null,{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(M$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(N$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(O$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(P$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(Q$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(R$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(S$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(T$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(U$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(V$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(W$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(X$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(Y$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(Z$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AA$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AB$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AC$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AD$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AE$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AF$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AG$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AH$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AI$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AJ$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AK$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AL$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AM$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AN$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AO$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AP$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AQ$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AR$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AS$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AT$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AU$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AV$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AW$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AX$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AY$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(AZ$3=$F25),0)","v":0},{"$f":"IFERROR(SUM($M12:$BA12*(1+$G25)^($F25-$M$3:$BA$3))*(BA$3=$F25),0)","v":0}]
[null,null,4,"Tax Effects of Existing Part Retirement",null,{"$f":"IF(F73=\"Land\",Input!$E$64,\"NA\")","v":"NA"},{"$f":"IF(F73=\"Land\",Input!$E$65,\"NA\")","v":"NA"},null,null,0,null,null,{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(M$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(N$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(O$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(P$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(Q$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(R$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(S$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(T$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(U$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(V$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(W$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(X$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(Y$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(Z$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AA$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AB$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AC$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AD$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AE$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AF$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AG$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AH$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AI$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AJ$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AK$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AL$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AM$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AN$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AO$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AP$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AQ$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AR$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AS$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AT$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AU$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AV$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AW$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AX$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AY$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(AZ$3=$F26),0)","v":0},{"$f":"IFERROR(SUM($M13:$BA13*(1+$G26)^($F26-$M$3:$BA$3))*(BA$3=$F26),0)","v":0}]
[null,null,5,"…",null,{"$f":"IF(F74=\"Land\",Input!$E$64,\"NA\")","v":"NA"},{"$f":"IF(F74=\"Land\",Input!$E$65,\"NA\")","v":"NA"},null,null,0,null,null,{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(M$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(N$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(O$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(P$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(Q$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(R$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(S$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(T$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(U$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(V$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(W$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(X$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(Y$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(Z$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AA$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AB$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AC$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AD$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AE$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AF$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AG$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AH$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AI$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AJ$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AK$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AL$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AM$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AN$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AO$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AP$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AQ$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AR$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AS$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AT$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AU$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AV$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AW$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AX$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AY$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(AZ$3=$F27),0)","v":0},{"$f":"IFERROR(SUM($M14:$BA14*(1+$G27)^($F27-$M$3:$BA$3))*(BA$3=$F27),0)","v":0}]
[null,null,6,"…",null,{"$f":"IF(F75=\"Land\",Input!$E$64,\"NA\")","v":"NA"},{"$f":"IF(F75=\"Land\",Input!$E$65,\"NA\")","v":"NA"},null,null,0,null,null,{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(M$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(N$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(O$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(P$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(Q$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(R$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(S$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(T$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(U$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(V$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(W$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(X$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(Y$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(Z$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AA$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AB$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AC$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AD$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AE$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AF$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AG$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AH$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AI$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AJ$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AK$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AL$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AM$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AN$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AO$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AP$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AQ$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AR$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AS$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AT$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AU$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AV$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AW$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AX$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AY$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(AZ$3=$F28),0)","v":0},{"$f":"IFERROR(SUM($M15:$BA15*(1+$G28)^($F28-$M$3:$BA$3))*(BA$3=$F28),0)","v":0}]
[null,null,7,"…",null,{"$f":"IF(F76=\"Land\",Input!$E$64,\"NA\")","v":"NA"},{"$f":"IF(F76=\"Land\",Input!$E$65,\"NA\")","v":"NA"},null,null,0,null,null,{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(M$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(N$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(O$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(P$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(Q$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(R$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(S$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(T$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(U$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(V$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(W$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(X$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(Y$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(Z$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AA$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AB$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AC$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AD$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AE$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AF$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AG$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AH$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AI$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AJ$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AK$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AL$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AM$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AN$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AO$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AP$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AQ$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AR$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AS$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AT$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AU$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AV$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AW$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AX$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AY$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(AZ$3=$F29),0)","v":0},{"$f":"IFERROR(SUM($M16:$BA16*(1+$G29)^($F29-$M$3:$BA$3))*(BA$3=$F29),0)","v":0}]
[null,null,8,"…",null,{"$f":"IF(F77=\"Land\",Input!$E$64,\"NA\")","v":"NA"},{"$f":"IF(F77=\"Land\",Input!$E$65,\"NA\")","v":"NA"},null,null,0,null,null,{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(M$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(N$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(O$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(P$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(Q$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(R$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(S$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(T$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(U$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(V$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(W$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(X$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(Y$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(Z$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AA$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AB$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AC$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AD$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AE$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AF$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AG$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AH$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AI$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AJ$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AK$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AL$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AM$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AN$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AO$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AP$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AQ$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AR$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AS$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AT$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AU$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AV$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AW$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AX$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AY$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(AZ$3=$F30),0)","v":0},{"$f":"IFERROR(SUM($M17:$BA17*(1+$G30)^($F30-$M$3:$BA$3))*(BA$3=$F30),0)","v":0}]
[null,null,9,"…",null,{"$f":"IF(F78=\"Land\",Input!$E$64,\"NA\")","v":"NA"},{"$f":"IF(F78=\"Land\",Input!$E$65,\"NA\")","v":"NA"},null,null,0,null,null,{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(M$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(N$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(O$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(P$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(Q$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(R$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(S$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(T$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(U$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(V$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(W$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(X$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(Y$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(Z$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AA$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AB$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AC$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AD$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AE$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AF$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AG$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AH$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AI$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AJ$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AK$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AL$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AM$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AN$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AO$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AP$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AQ$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AR$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AS$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AT$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AU$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AV$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AW$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AX$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AY$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(AZ$3=$F31),0)","v":0},{"$f":"IFERROR(SUM($M18:$BA18*(1+$G31)^($F31-$M$3:$BA$3))*(BA$3=$F31),0)","v":0}]
[null,null,10,"…",null,{"$f":"IF(F79=\"Land\",Input!$E$64,\"NA\")","v":"NA"},{"$f":"IF(F79=\"Land\",Input!$E$65,\"NA\")","v":"NA"},null,null,0,null,null,{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(M$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(N$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(O$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(P$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(Q$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(R$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(S$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(T$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(U$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(V$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(W$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(X$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(Y$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(Z$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AA$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AB$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AC$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AD$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AE$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AF$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AG$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AH$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AI$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AJ$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AK$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AL$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AM$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AN$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AO$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AP$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AQ$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AR$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AS$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AT$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AU$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AV$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AW$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AX$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AY$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(AZ$3=$F32),0)","v":0},{"$f":"IFERROR(SUM($M19:$BA19*(1+$G32)^($F32-$M$3:$BA$3))*(BA$3=$F32),0)","v":0}]
[null,null,null,{"$f":"D22","v":"Sale/Reassignment (Land)"},null,null,null,null,null,{"$f":"SUM(J23:J32)","v":0},null,null,{"$f":"SUM(M23:M32)","v":0},{"$f":"SUM(N23:N32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,"BOOK ENTRIES"]
[]
[null,null,null,"Total AFUDC"]
[null,null,{"$f":"C41+1","v":1},{"$f":"D$10","v":".05 Compressors"},null,{"$f":"Input!G12","v":"CWIP"},null,null,null,{"$f":"SUM(M42:BK42)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C42+1","v":2},{"$f":"D$11","v":"Installation Costs"},null,{"$f":"Input!G13","v":"CWIP"},null,null,null,{"$f":"SUM(M43:BK43)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,{"$f":"D$12","v":"Avoided Like-Kind Replacements"},null,{"$f":"Input!G14","v":"CWIP"},null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,{"$f":"D$13","v":"Tax Effects of Existing Part Retirement"},null,{"$f":"Input!G15","v":"CWIP"},null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,{"$f":"D$14","v":"…"},null,{"$f":"Input!G16","v":"CWIP"},null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"D$15","v":"…"},null,{"$f":"Input!G17","v":"CWIP"},null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"D$16","v":"…"},null,{"$f":"Input!G18","v":"CWIP"},null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,{"$f":"D$17","v":"…"},null,{"$f":"Input!G19","v":"CWIP"},null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"D$18","v":"…"},null,{"$f":"Input!G20","v":"CWIP"},null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,{"$f":"D$19","v":"…"},null,{"$f":"Input!G21","v":"CWIP"},null,null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D41","v":"Total AFUDC"},null,null,null,null,null,{"$f":"SUM(J42:J51)","v":0},null,null,{"$f":"SUM(M42:M51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Capital Placed in Service",null,"AFUDC","COD"]
[null,null,{"$f":"C55+1","v":1},{"$f":"D$10","v":".05 Compressors"},null,{"$f":"J42","v":0},{"$f":"G10","v":"2015-01-01"},{"$f":"YEAR(G56)","v":2015},null,{"$f":"SUM(M56:BK56)","v":286056.24800456059},null,null,{"$f":"Book_Capital!L98","v":0},{"$f":"Book_Capital!M98","v":66012.980308744751},{"$f":"Book_Capital!N98","v":132025.9606174895},{"$f":"Book_Capital!O98","v":88017.307078326339},{"$f":"Book_Capital!P98","v":0},{"$f":"Book_Capital!Q98","v":0},{"$f":"Book_Capital!R98","v":0},{"$f":"Book_Capital!S98","v":0},{"$f":"Book_Capital!T98","v":0},{"$f":"Book_Capital!U98","v":0},{"$f":"Book_Capital!V98","v":0},{"$f":"Book_Capital!W98","v":0},{"$f":"Book_Capital!X98","v":0},{"$f":"Book_Capital!Y98","v":0},{"$f":"Book_Capital!Z98","v":0},{"$f":"Book_Capital!AA98","v":0},{"$f":"Book_Capital!AB98","v":0},{"$f":"Book_Capital!AC98","v":0},{"$f":"Book_Capital!AD98","v":0},{"$f":"Book_Capital!AE98","v":0},{"$f":"Book_Capital!AF98","v":0},{"$f":"Book_Capital!AG98","v":0},{"$f":"Book_Capital!AH98","v":0},{"$f":"Book_Capital!AI98","v":0},{"$f":"Book_Capital!AJ98","v":0},{"$f":"Book_Capital!AK98","v":0},{"$f":"Book_Capital!AL98","v":0},{"$f":"Book_Capital!AM98","v":0},{"$f":"Book_Capital!AN98","v":0},{"$f":"Book_Capital!AO98","v":0},{"$f":"Book_Capital!AP98","v":0},{"$f":"Book_Capital!AQ98","v":0},{"$f":"Book_Capital!AR98","v":0},{"$f":"Book_Capital!AS98","v":0},{"$f":"Book_Capital!AT98","v":0},{"$f":"Book_Capital!AU98","v":0},{"$f":"Book_Capital!AV98","v":0},{"$f":"Book_Capital!AW98","v":0},{"$f":"Book_Capital!AX98","v":0},{"$f":"Book_Capital!AY98","v":0},{"$f":"Book_Capital!AZ98","v":0},{"$f":"Book_Capital!BA98","v":0},{"$f":"Book_Capital!BB98","v":0},{"$f":"Book_Capital!BC98","v":0},{"$f":"Book_Capital!BD98","v":0},{"$f":"Book_Capital!BE98","v":0},{"$f":"Book_Capital!BF98","v":0},{"$f":"Book_Capital!BG98","v":0},{"$f":"Book_Capital!BH98","v":0},{"$f":"Book_Capital!BI98","v":0},{"$f":"Book_Capital!BJ98","v":0}]
[null,null,{"$f":"C56+1","v":2},{"$f":"D$11","v":"Installation Costs"},null,{"$f":"J43","v":0},"2015-01-01",{"$f":"YEAR(G57)","v":2015},null,{"$f":"SUM(M57:BK57)","v":38735.374263547761},null,null,{"$f":"IF(M$3>=YEAR($G57),M11,0)+IF(M$3=YEAR($G57),SUM($L11:L11)+$F57,0)","v":0},{"$f":"IF(N$3>=YEAR($G57),N11,0)+IF(N$3=YEAR($G57),SUM($L11:M11)+$F57,0)","v":2758.1791438511991},{"$f":"IF(O$3>=YEAR($G57),O11,0)+IF(O$3=YEAR($G57),SUM($L11:N11)+$F57,0)","v":20539.386481881949},{"$f":"IF(P$3>=YEAR($G57),P11,0)+IF(P$3=YEAR($G57),SUM($L11:O11)+$F57,0)","v":15437.808637814611},{"$f":"IF(Q$3>=YEAR($G57),Q11,0)+IF(Q$3=YEAR($G57),SUM($L11:P11)+$F57,0)","v":0},{"$f":"IF(R$3>=YEAR($G57),R11,0)+IF(R$3=YEAR($G57),SUM($L11:Q11)+$F57,0)","v":0},{"$f":"IF(S$3>=YEAR($G57),S11,0)+IF(S$3=YEAR($G57),SUM($L11:R11)+$F57,0)","v":0},{"$f":"IF(T$3>=YEAR($G57),T11,0)+IF(T$3=YEAR($G57),SUM($L11:S11)+$F57,0)","v":0},{"$f":"IF(U$3>=YEAR($G57),U11,0)+IF(U$3=YEAR($G57),SUM($L11:T11)+$F57,0)","v":0},{"$f":"IF(V$3>=YEAR($G57),V11,0)+IF(V$3=YEAR($G57),SUM($L11:U11)+$F57,0)","v":0},{"$f":"IF(W$3>=YEAR($G57),W11,0)+IF(W$3=YEAR($G57),SUM($L11:V11)+$F57,0)","v":0},{"$f":"IF(X$3>=YEAR($G57),X11,0)+IF(X$3=YEAR($G57),SUM($L11:W11)+$F57,0)","v":0},{"$f":"IF(Y$3>=YEAR($G57),Y11,0)+IF(Y$3=YEAR($G57),SUM($L11:X11)+$F57,0)","v":0},{"$f":"IF(Z$3>=YEAR($G57),Z11,0)+IF(Z$3=YEAR($G57),SUM($L11:Y11)+$F57,0)","v":0},{"$f":"IF(AA$3>=YEAR($G57),AA11,0)+IF(AA$3=YEAR($G57),SUM($L11:Z11)+$F57,0)","v":0},{"$f":"IF(AB$3>=YEAR($G57),AB11,0)+IF(AB$3=YEAR($G57),SUM($L11:AA11)+$F57,0)","v":0},{"$f":"IF(AC$3>=YEAR($G57),AC11,0)+IF(AC$3=YEAR($G57),SUM($L11:AB11)+$F57,0)","v":0},{"$f":"IF(AD$3>=YEAR($G57),AD11,0)+IF(AD$3=YEAR($G57),SUM($L11:AC11)+$F57,0)","v":0},{"$f":"IF(AE$3>=YEAR($G57),AE11,0)+IF(AE$3=YEAR($G57),SUM($L11:AD11)+$F57,0)","v":0},{"$f":"IF(AF$3>=YEAR($G57),AF11,0)+IF(AF$3=YEAR($G57),SUM($L11:AE11)+$F57,0)","v":0},{"$f":"IF(AG$3>=YEAR($G57),AG11,0)+IF(AG$3=YEAR($G57),SUM($L11:AF11)+$F57,0)","v":0},{"$f":"IF(AH$3>=YEAR($G57),AH11,0)+IF(AH$3=YEAR($G57),SUM($L11:AG11)+$F57,0)","v":0},{"$f":"IF(AI$3>=YEAR($G57),AI11,0)+IF(AI$3=YEAR($G57),SUM($L11:AH11)+$F57,0)","v":0},{"$f":"IF(AJ$3>=YEAR($G57),AJ11,0)+IF(AJ$3=YEAR($G57),SUM($L11:AI11)+$F57,0)","v":0},{"$f":"IF(AK$3>=YEAR($G57),AK11,0)+IF(AK$3=YEAR($G57),SUM($L11:AJ11)+$F57,0)","v":0},{"$f":"IF(AL$3>=YEAR($G57),AL11,0)+IF(AL$3=YEAR($G57),SUM($L11:AK11)+$F57,0)","v":0},{"$f":"IF(AM$3>=YEAR($G57),AM11,0)+IF(AM$3=YEAR($G57),SUM($L11:AL11)+$F57,0)","v":0},{"$f":"IF(AN$3>=YEAR($G57),AN11,0)+IF(AN$3=YEAR($G57),SUM($L11:AM11)+$F57,0)","v":0},{"$f":"IF(AO$3>=YEAR($G57),AO11,0)+IF(AO$3=YEAR($G57),SUM($L11:AN11)+$F57,0)","v":0},{"$f":"IF(AP$3>=YEAR($G57),AP11,0)+IF(AP$3=YEAR($G57),SUM($L11:AO11)+$F57,0)","v":0},{"$f":"IF(AQ$3>=YEAR($G57),AQ11,0)+IF(AQ$3=YEAR($G57),SUM($L11:AP11)+$F57,0)","v":0},{"$f":"IF(AR$3>=YEAR($G57),AR11,0)+IF(AR$3=YEAR($G57),SUM($L11:AQ11)+$F57,0)","v":0},{"$f":"IF(AS$3>=YEAR($G57),AS11,0)+IF(AS$3=YEAR($G57),SUM($L11:AR11)+$F57,0)","v":0},{"$f":"IF(AT$3>=YEAR($G57),AT11,0)+IF(AT$3=YEAR($G57),SUM($L11:AS11)+$F57,0)","v":0},{"$f":"IF(AU$3>=YEAR($G57),AU11,0)+IF(AU$3=YEAR($G57),SUM($L11:AT11)+$F57,0)","v":0},{"$f":"IF(AV$3>=YEAR($G57),AV11,0)+IF(AV$3=YEAR($G57),SUM($L11:AU11)+$F57,0)","v":0},{"$f":"IF(AW$3>=YEAR($G57),AW11,0)+IF(AW$3=YEAR($G57),SUM($L11:AV11)+$F57,0)","v":0},{"$f":"IF(AX$3>=YEAR($G57),AX11,0)+IF(AX$3=YEAR($G57),SUM($L11:AW11)+$F57,0)","v":0},{"$f":"IF(AY$3>=YEAR($G57),AY11,0)+IF(AY$3=YEAR($G57),SUM($L11:AX11)+$F57,0)","v":0},{"$f":"IF(AZ$3>=YEAR($G57),AZ11,0)+IF(AZ$3=YEAR($G57),SUM($L11:AY11)+$F57,0)","v":0},{"$f":"IF(BA$3>=YEAR($G57),BA11,0)+IF(BA$3=YEAR($G57),SUM($L11:AZ11)+$F57,0)","v":0},{"$f":"IF(BB$3>=YEAR($G57),BB11,0)+IF(BB$3=YEAR($G57),SUM($L11:BA11)+$F57,0)","v":0},{"$f":"IF(BC$3>=YEAR($G57),BC11,0)+IF(BC$3=YEAR($G57),SUM($L11:BB11)+$F57,0)","v":0},{"$f":"IF(BD$3>=YEAR($G57),BD11,0)+IF(BD$3=YEAR($G57),SUM($L11:BC11)+$F57,0)","v":0},{"$f":"IF(BE$3>=YEAR($G57),BE11,0)+IF(BE$3=YEAR($G57),SUM($L11:BD11)+$F57,0)","v":0},{"$f":"IF(BF$3>=YEAR($G57),BF11,0)+IF(BF$3=YEAR($G57),SUM($L11:BE11)+$F57,0)","v":0},{"$f":"IF(BG$3>=YEAR($G57),BG11,0)+IF(BG$3=YEAR($G57),SUM($L11:BF11)+$F57,0)","v":0},{"$f":"IF(BH$3>=YEAR($G57),BH11,0)+IF(BH$3=YEAR($G57),SUM($L11:BG11)+$F57,0)","v":0},{"$f":"IF(BI$3>=YEAR($G57),BI11,0)+IF(BI$3=YEAR($G57),SUM($L11:BH11)+$F57,0)","v":0},{"$f":"IF(BJ$3>=YEAR($G57),BJ11,0)+IF(BJ$3=YEAR($G57),SUM($L11:BI11)+$F57,0)","v":0},{"$f":"IF(BK$3>=YEAR($G57),BK11,0)+IF(BK$3=YEAR($G57),SUM($L11:BJ11)+$F57,0)","v":0}]
[null,null,3,{"$f":"D$12","v":"Avoided Like-Kind Replacements"},null,0,"2015-01-01",2015,null,-376923.42664604814,null,null,{"$f":"IF(M$3>=YEAR($G58),M12,0)+IF(M$3=YEAR($G58),SUM($L12:L12)+$F58,0)","v":0},{"$f":"IF(N$3>=YEAR($G58),N12,0)+IF(N$3=YEAR($G58),SUM($L12:M12)+$F58,0)","v":0},{"$f":"IF(O$3>=YEAR($G58),O12,0)+IF(O$3=YEAR($G58),SUM($L12:N12)+$F58,0)","v":0},{"$f":"IF(P$3>=YEAR($G58),P12,0)+IF(P$3=YEAR($G58),SUM($L12:O12)+$F58,0)","v":0},{"$f":"IF(Q$3>=YEAR($G58),Q12,0)+IF(Q$3=YEAR($G58),SUM($L12:P12)+$F58,0)","v":0},{"$f":"IF(R$3>=YEAR($G58),R12,0)+IF(R$3=YEAR($G58),SUM($L12:Q12)+$F58,0)","v":0},{"$f":"IF(S$3>=YEAR($G58),S12,0)+IF(S$3=YEAR($G58),SUM($L12:R12)+$F58,0)","v":0},{"$f":"IF(T$3>=YEAR($G58),T12,0)+IF(T$3=YEAR($G58),SUM($L12:S12)+$F58,0)","v":0},{"$f":"IF(U$3>=YEAR($G58),U12,0)+IF(U$3=YEAR($G58),SUM($L12:T12)+$F58,0)","v":0},{"$f":"IF(V$3>=YEAR($G58),V12,0)+IF(V$3=YEAR($G58),SUM($L12:U12)+$F58,0)","v":-12532.618298874992},{"$f":"IF(W$3>=YEAR($G58),W12,0)+IF(W$3=YEAR($G58),SUM($L12:V12)+$F58,0)","v":0},{"$f":"IF(X$3>=YEAR($G58),X12,0)+IF(X$3=YEAR($G58),SUM($L12:W12)+$F58,0)","v":-79125.566324019237},{"$f":"IF(Y$3>=YEAR($G58),Y12,0)+IF(Y$3=YEAR($G58),SUM($L12:X12)+$F58,0)","v":-13594.178659957073},{"$f":"IF(Z$3>=YEAR($G58),Z12,0)+IF(Z$3=YEAR($G58),SUM($L12:Y12)+$F58,0)","v":-13798.260549051331},{"$f":"IF(AA$3>=YEAR($G58),AA12,0)+IF(AA$3=YEAR($G58),SUM($L12:Z12)+$F58,0)","v":-43238.759399928247},{"$f":"IF(AB$3>=YEAR($G58),AB12,0)+IF(AB$3=YEAR($G58),SUM($L12:AA12)+$F58,0)","v":-88007.628125644187},{"$f":"IF(AC$3>=YEAR($G58),AC12,0)+IF(AC$3=YEAR($G58),SUM($L12:AB12)+$F58,0)","v":-60493.716353203796},{"$f":"IF(AD$3>=YEAR($G58),AD12,0)+IF(AD$3=YEAR($G58),SUM($L12:AC12)+$F58,0)","v":-31444.412596714799},{"$f":"IF(AE$3>=YEAR($G58),AE12,0)+IF(AE$3=YEAR($G58),SUM($L12:AD12)+$F58,0)","v":0},{"$f":"IF(AF$3>=YEAR($G58),AF12,0)+IF(AF$3=YEAR($G58),SUM($L12:AE12)+$F58,0)","v":-16639.431645962854},{"$f":"IF(AG$3>=YEAR($G58),AG12,0)+IF(AG$3=YEAR($G58),SUM($L12:AF12)+$F58,0)","v":0},{"$f":"IF(AH$3>=YEAR($G58),AH12,0)+IF(AH$3=YEAR($G58),SUM($L12:AG12)+$F58,0)","v":0},{"$f":"IF(AI$3>=YEAR($G58),AI12,0)+IF(AI$3=YEAR($G58),SUM($L12:AH12)+$F58,0)","v":-18048.854692691613},{"$f":"IF(AJ$3>=YEAR($G58),AJ12,0)+IF(AJ$3=YEAR($G58),SUM($L12:AI12)+$F58,0)","v":0},{"$f":"IF(AK$3>=YEAR($G58),AK12,0)+IF(AK$3=YEAR($G58),SUM($L12:AJ12)+$F58,0)","v":0},{"$f":"IF(AL$3>=YEAR($G58),AL12,0)+IF(AL$3=YEAR($G58),SUM($L12:AK12)+$F58,0)","v":0},{"$f":"IF(AM$3>=YEAR($G58),AM12,0)+IF(AM$3=YEAR($G58),SUM($L12:AL12)+$F58,0)","v":0},{"$f":"IF(AN$3>=YEAR($G58),AN12,0)+IF(AN$3=YEAR($G58),SUM($L12:AM12)+$F58,0)","v":0},{"$f":"IF(AO$3>=YEAR($G58),AO12,0)+IF(AO$3=YEAR($G58),SUM($L12:AN12)+$F58,0)","v":0},{"$f":"IF(AP$3>=YEAR($G58),AP12,0)+IF(AP$3=YEAR($G58),SUM($L12:AO12)+$F58,0)","v":0},{"$f":"IF(AQ$3>=YEAR($G58),AQ12,0)+IF(AQ$3=YEAR($G58),SUM($L12:AP12)+$F58,0)","v":0},{"$f":"IF(AR$3>=YEAR($G58),AR12,0)+IF(AR$3=YEAR($G58),SUM($L12:AQ12)+$F58,0)","v":0},{"$f":"IF(AS$3>=YEAR($G58),AS12,0)+IF(AS$3=YEAR($G58),SUM($L12:AR12)+$F58,0)","v":0},{"$f":"IF(AT$3>=YEAR($G58),AT12,0)+IF(AT$3=YEAR($G58),SUM($L12:AS12)+$F58,0)","v":0},{"$f":"IF(AU$3>=YEAR($G58),AU12,0)+IF(AU$3=YEAR($G58),SUM($L12:AT12)+$F58,0)","v":0},{"$f":"IF(AV$3>=YEAR($G58),AV12,0)+IF(AV$3=YEAR($G58),SUM($L12:AU12)+$F58,0)","v":0},{"$f":"IF(AW$3>=YEAR($G58),AW12,0)+IF(AW$3=YEAR($G58),SUM($L12:AV12)+$F58,0)","v":0},{"$f":"IF(AX$3>=YEAR($G58),AX12,0)+IF(AX$3=YEAR($G58),SUM($L12:AW12)+$F58,0)","v":0},{"$f":"IF(AY$3>=YEAR($G58),AY12,0)+IF(AY$3=YEAR($G58),SUM($L12:AX12)+$F58,0)","v":0},{"$f":"IF(AZ$3>=YEAR($G58),AZ12,0)+IF(AZ$3=YEAR($G58),SUM($L12:AY12)+$F58,0)","v":0},{"$f":"IF(BA$3>=YEAR($G58),BA12,0)+IF(BA$3=YEAR($G58),SUM($L12:AZ12)+$F58,0)","v":0},{"$f":"IF(BB$3>=YEAR($G58),BB12,0)+IF(BB$3=YEAR($G58),SUM($L12:BA12)+$F58,0)","v":0},{"$f":"IF(BC$3>=YEAR($G58),BC12,0)+IF(BC$3=YEAR($G58),SUM($L12:BB12)+$F58,0)","v":0},{"$f":"IF(BD$3>=YEAR($G58),BD12,0)+IF(BD$3=YEAR($G58),SUM($L12:BC12)+$F58,0)","v":0},{"$f":"IF(BE$3>=YEAR($G58),BE12,0)+IF(BE$3=YEAR($G58),SUM($L12:BD12)+$F58,0)","v":0},{"$f":"IF(BF$3>=YEAR($G58),BF12,0)+IF(BF$3=YEAR($G58),SUM($L12:BE12)+$F58,0)","v":0},{"$f":"IF(BG$3>=YEAR($G58),BG12,0)+IF(BG$3=YEAR($G58),SUM($L12:BF12)+$F58,0)","v":0},{"$f":"IF(BH$3>=YEAR($G58),BH12,0)+IF(BH$3=YEAR($G58),SUM($L12:BG12)+$F58,0)","v":0},{"$f":"IF(BI$3>=YEAR($G58),BI12,0)+IF(BI$3=YEAR($G58),SUM($L12:BH12)+$F58,0)","v":0},{"$f":"IF(BJ$3>=YEAR($G58),BJ12,0)+IF(BJ$3=YEAR($G58),SUM($L12:BI12)+$F58,0)","v":0},{"$f":"IF(BK$3>=YEAR($G58),BK12,0)+IF(BK$3=YEAR($G58),SUM($L12:BJ12)+$F58,0)","v":0}]
[null,null,4,{"$f":"D$13","v":"Tax Effects of Existing Part Retirement"},null,0,"2015-01-01",2015,null,0,null,null,{"$f":"IF(M$3>=YEAR($G59),M13,0)+IF(M$3=YEAR($G59),SUM($L13:L13)+$F59,0)","v":0},{"$f":"IF(N$3>=YEAR($G59),N13,0)+IF(N$3=YEAR($G59),SUM($L13:M13)+$F59,0)","v":0},{"$f":"IF(O$3>=YEAR($G59),O13,0)+IF(O$3=YEAR($G59),SUM($L13:N13)+$F59,0)","v":0},{"$f":"IF(P$3>=YEAR($G59),P13,0)+IF(P$3=YEAR($G59),SUM($L13:O13)+$F59,0)","v":0},{"$f":"IF(Q$3>=YEAR($G59),Q13,0)+IF(Q$3=YEAR($G59),SUM($L13:P13)+$F59,0)","v":0},{"$f":"IF(R$3>=YEAR($G59),R13,0)+IF(R$3=YEAR($G59),SUM($L13:Q13)+$F59,0)","v":0},{"$f":"IF(S$3>=YEAR($G59),S13,0)+IF(S$3=YEAR($G59),SUM($L13:R13)+$F59,0)","v":0},{"$f":"IF(T$3>=YEAR($G59),T13,0)+IF(T$3=YEAR($G59),SUM($L13:S13)+$F59,0)","v":0},{"$f":"IF(U$3>=YEAR($G59),U13,0)+IF(U$3=YEAR($G59),SUM($L13:T13)+$F59,0)","v":0},{"$f":"IF(V$3>=YEAR($G59),V13,0)+IF(V$3=YEAR($G59),SUM($L13:U13)+$F59,0)","v":0},{"$f":"IF(W$3>=YEAR($G59),W13,0)+IF(W$3=YEAR($G59),SUM($L13:V13)+$F59,0)","v":0},{"$f":"IF(X$3>=YEAR($G59),X13,0)+IF(X$3=YEAR($G59),SUM($L13:W13)+$F59,0)","v":0},{"$f":"IF(Y$3>=YEAR($G59),Y13,0)+IF(Y$3=YEAR($G59),SUM($L13:X13)+$F59,0)","v":0},{"$f":"IF(Z$3>=YEAR($G59),Z13,0)+IF(Z$3=YEAR($G59),SUM($L13:Y13)+$F59,0)","v":0},{"$f":"IF(AA$3>=YEAR($G59),AA13,0)+IF(AA$3=YEAR($G59),SUM($L13:Z13)+$F59,0)","v":0},{"$f":"IF(AB$3>=YEAR($G59),AB13,0)+IF(AB$3=YEAR($G59),SUM($L13:AA13)+$F59,0)","v":0},{"$f":"IF(AC$3>=YEAR($G59),AC13,0)+IF(AC$3=YEAR($G59),SUM($L13:AB13)+$F59,0)","v":0},{"$f":"IF(AD$3>=YEAR($G59),AD13,0)+IF(AD$3=YEAR($G59),SUM($L13:AC13)+$F59,0)","v":0},{"$f":"IF(AE$3>=YEAR($G59),AE13,0)+IF(AE$3=YEAR($G59),SUM($L13:AD13)+$F59,0)","v":0},{"$f":"IF(AF$3>=YEAR($G59),AF13,0)+IF(AF$3=YEAR($G59),SUM($L13:AE13)+$F59,0)","v":0},{"$f":"IF(AG$3>=YEAR($G59),AG13,0)+IF(AG$3=YEAR($G59),SUM($L13:AF13)+$F59,0)","v":0},{"$f":"IF(AH$3>=YEAR($G59),AH13,0)+IF(AH$3=YEAR($G59),SUM($L13:AG13)+$F59,0)","v":0},{"$f":"IF(AI$3>=YEAR($G59),AI13,0)+IF(AI$3=YEAR($G59),SUM($L13:AH13)+$F59,0)","v":0},{"$f":"IF(AJ$3>=YEAR($G59),AJ13,0)+IF(AJ$3=YEAR($G59),SUM($L13:AI13)+$F59,0)","v":0},{"$f":"IF(AK$3>=YEAR($G59),AK13,0)+IF(AK$3=YEAR($G59),SUM($L13:AJ13)+$F59,0)","v":0},{"$f":"IF(AL$3>=YEAR($G59),AL13,0)+IF(AL$3=YEAR($G59),SUM($L13:AK13)+$F59,0)","v":0},{"$f":"IF(AM$3>=YEAR($G59),AM13,0)+IF(AM$3=YEAR($G59),SUM($L13:AL13)+$F59,0)","v":0},{"$f":"IF(AN$3>=YEAR($G59),AN13,0)+IF(AN$3=YEAR($G59),SUM($L13:AM13)+$F59,0)","v":0},{"$f":"IF(AO$3>=YEAR($G59),AO13,0)+IF(AO$3=YEAR($G59),SUM($L13:AN13)+$F59,0)","v":0},{"$f":"IF(AP$3>=YEAR($G59),AP13,0)+IF(AP$3=YEAR($G59),SUM($L13:AO13)+$F59,0)","v":0},{"$f":"IF(AQ$3>=YEAR($G59),AQ13,0)+IF(AQ$3=YEAR($G59),SUM($L13:AP13)+$F59,0)","v":0},{"$f":"IF(AR$3>=YEAR($G59),AR13,0)+IF(AR$3=YEAR($G59),SUM($L13:AQ13)+$F59,0)","v":0},{"$f":"IF(AS$3>=YEAR($G59),AS13,0)+IF(AS$3=YEAR($G59),SUM($L13:AR13)+$F59,0)","v":0},{"$f":"IF(AT$3>=YEAR($G59),AT13,0)+IF(AT$3=YEAR($G59),SUM($L13:AS13)+$F59,0)","v":0},{"$f":"IF(AU$3>=YEAR($G59),AU13,0)+IF(AU$3=YEAR($G59),SUM($L13:AT13)+$F59,0)","v":0},{"$f":"IF(AV$3>=YEAR($G59),AV13,0)+IF(AV$3=YEAR($G59),SUM($L13:AU13)+$F59,0)","v":0},{"$f":"IF(AW$3>=YEAR($G59),AW13,0)+IF(AW$3=YEAR($G59),SUM($L13:AV13)+$F59,0)","v":0},{"$f":"IF(AX$3>=YEAR($G59),AX13,0)+IF(AX$3=YEAR($G59),SUM($L13:AW13)+$F59,0)","v":0},{"$f":"IF(AY$3>=YEAR($G59),AY13,0)+IF(AY$3=YEAR($G59),SUM($L13:AX13)+$F59,0)","v":0},{"$f":"IF(AZ$3>=YEAR($G59),AZ13,0)+IF(AZ$3=YEAR($G59),SUM($L13:AY13)+$F59,0)","v":0},{"$f":"IF(BA$3>=YEAR($G59),BA13,0)+IF(BA$3=YEAR($G59),SUM($L13:AZ13)+$F59,0)","v":0},{"$f":"IF(BB$3>=YEAR($G59),BB13,0)+IF(BB$3=YEAR($G59),SUM($L13:BA13)+$F59,0)","v":0},{"$f":"IF(BC$3>=YEAR($G59),BC13,0)+IF(BC$3=YEAR($G59),SUM($L13:BB13)+$F59,0)","v":0},{"$f":"IF(BD$3>=YEAR($G59),BD13,0)+IF(BD$3=YEAR($G59),SUM($L13:BC13)+$F59,0)","v":0},{"$f":"IF(BE$3>=YEAR($G59),BE13,0)+IF(BE$3=YEAR($G59),SUM($L13:BD13)+$F59,0)","v":0},{"$f":"IF(BF$3>=YEAR($G59),BF13,0)+IF(BF$3=YEAR($G59),SUM($L13:BE13)+$F59,0)","v":0},{"$f":"IF(BG$3>=YEAR($G59),BG13,0)+IF(BG$3=YEAR($G59),SUM($L13:BF13)+$F59,0)","v":0},{"$f":"IF(BH$3>=YEAR($G59),BH13,0)+IF(BH$3=YEAR($G59),SUM($L13:BG13)+$F59,0)","v":0},{"$f":"IF(BI$3>=YEAR($G59),BI13,0)+IF(BI$3=YEAR($G59),SUM($L13:BH13)+$F59,0)","v":0},{"$f":"IF(BJ$3>=YEAR($G59),BJ13,0)+IF(BJ$3=YEAR($G59),SUM($L13:BI13)+$F59,0)","v":0},{"$f":"IF(BK$3>=YEAR($G59),BK13,0)+IF(BK$3=YEAR($G59),SUM($L13:BJ13)+$F59,0)","v":0}]
[null,null,5,{"$f":"D$14","v":"…"},null,0,"00:00:00",1900,null,0,null,null,{"$f":"IF(M$3>=YEAR($G60),M14,0)+IF(M$3=YEAR($G60),SUM($L14:L14)+$F60,0)","v":0},{"$f":"IF(N$3>=YEAR($G60),N14,0)+IF(N$3=YEAR($G60),SUM($L14:M14)+$F60,0)","v":0},{"$f":"IF(O$3>=YEAR($G60),O14,0)+IF(O$3=YEAR($G60),SUM($L14:N14)+$F60,0)","v":0},{"$f":"IF(P$3>=YEAR($G60),P14,0)+IF(P$3=YEAR($G60),SUM($L14:O14)+$F60,0)","v":0},{"$f":"IF(Q$3>=YEAR($G60),Q14,0)+IF(Q$3=YEAR($G60),SUM($L14:P14)+$F60,0)","v":0},{"$f":"IF(R$3>=YEAR($G60),R14,0)+IF(R$3=YEAR($G60),SUM($L14:Q14)+$F60,0)","v":0},{"$f":"IF(S$3>=YEAR($G60),S14,0)+IF(S$3=YEAR($G60),SUM($L14:R14)+$F60,0)","v":0},{"$f":"IF(T$3>=YEAR($G60),T14,0)+IF(T$3=YEAR($G60),SUM($L14:S14)+$F60,0)","v":0},{"$f":"IF(U$3>=YEAR($G60),U14,0)+IF(U$3=YEAR($G60),SUM($L14:T14)+$F60,0)","v":0},{"$f":"IF(V$3>=YEAR($G60),V14,0)+IF(V$3=YEAR($G60),SUM($L14:U14)+$F60,0)","v":0},{"$f":"IF(W$3>=YEAR($G60),W14,0)+IF(W$3=YEAR($G60),SUM($L14:V14)+$F60,0)","v":0},{"$f":"IF(X$3>=YEAR($G60),X14,0)+IF(X$3=YEAR($G60),SUM($L14:W14)+$F60,0)","v":0},{"$f":"IF(Y$3>=YEAR($G60),Y14,0)+IF(Y$3=YEAR($G60),SUM($L14:X14)+$F60,0)","v":0},{"$f":"IF(Z$3>=YEAR($G60),Z14,0)+IF(Z$3=YEAR($G60),SUM($L14:Y14)+$F60,0)","v":0},{"$f":"IF(AA$3>=YEAR($G60),AA14,0)+IF(AA$3=YEAR($G60),SUM($L14:Z14)+$F60,0)","v":0},{"$f":"IF(AB$3>=YEAR($G60),AB14,0)+IF(AB$3=YEAR($G60),SUM($L14:AA14)+$F60,0)","v":0},{"$f":"IF(AC$3>=YEAR($G60),AC14,0)+IF(AC$3=YEAR($G60),SUM($L14:AB14)+$F60,0)","v":0},{"$f":"IF(AD$3>=YEAR($G60),AD14,0)+IF(AD$3=YEAR($G60),SUM($L14:AC14)+$F60,0)","v":0},{"$f":"IF(AE$3>=YEAR($G60),AE14,0)+IF(AE$3=YEAR($G60),SUM($L14:AD14)+$F60,0)","v":0},{"$f":"IF(AF$3>=YEAR($G60),AF14,0)+IF(AF$3=YEAR($G60),SUM($L14:AE14)+$F60,0)","v":0},{"$f":"IF(AG$3>=YEAR($G60),AG14,0)+IF(AG$3=YEAR($G60),SUM($L14:AF14)+$F60,0)","v":0},{"$f":"IF(AH$3>=YEAR($G60),AH14,0)+IF(AH$3=YEAR($G60),SUM($L14:AG14)+$F60,0)","v":0},{"$f":"IF(AI$3>=YEAR($G60),AI14,0)+IF(AI$3=YEAR($G60),SUM($L14:AH14)+$F60,0)","v":0},{"$f":"IF(AJ$3>=YEAR($G60),AJ14,0)+IF(AJ$3=YEAR($G60),SUM($L14:AI14)+$F60,0)","v":0},{"$f":"IF(AK$3>=YEAR($G60),AK14,0)+IF(AK$3=YEAR($G60),SUM($L14:AJ14)+$F60,0)","v":0},{"$f":"IF(AL$3>=YEAR($G60),AL14,0)+IF(AL$3=YEAR($G60),SUM($L14:AK14)+$F60,0)","v":0},{"$f":"IF(AM$3>=YEAR($G60),AM14,0)+IF(AM$3=YEAR($G60),SUM($L14:AL14)+$F60,0)","v":0},{"$f":"IF(AN$3>=YEAR($G60),AN14,0)+IF(AN$3=YEAR($G60),SUM($L14:AM14)+$F60,0)","v":0},{"$f":"IF(AO$3>=YEAR($G60),AO14,0)+IF(AO$3=YEAR($G60),SUM($L14:AN14)+$F60,0)","v":0},{"$f":"IF(AP$3>=YEAR($G60),AP14,0)+IF(AP$3=YEAR($G60),SUM($L14:AO14)+$F60,0)","v":0},{"$f":"IF(AQ$3>=YEAR($G60),AQ14,0)+IF(AQ$3=YEAR($G60),SUM($L14:AP14)+$F60,0)","v":0},{"$f":"IF(AR$3>=YEAR($G60),AR14,0)+IF(AR$3=YEAR($G60),SUM($L14:AQ14)+$F60,0)","v":0},{"$f":"IF(AS$3>=YEAR($G60),AS14,0)+IF(AS$3=YEAR($G60),SUM($L14:AR14)+$F60,0)","v":0},{"$f":"IF(AT$3>=YEAR($G60),AT14,0)+IF(AT$3=YEAR($G60),SUM($L14:AS14)+$F60,0)","v":0},{"$f":"IF(AU$3>=YEAR($G60),AU14,0)+IF(AU$3=YEAR($G60),SUM($L14:AT14)+$F60,0)","v":0},{"$f":"IF(AV$3>=YEAR($G60),AV14,0)+IF(AV$3=YEAR($G60),SUM($L14:AU14)+$F60,0)","v":0},{"$f":"IF(AW$3>=YEAR($G60),AW14,0)+IF(AW$3=YEAR($G60),SUM($L14:AV14)+$F60,0)","v":0},{"$f":"IF(AX$3>=YEAR($G60),AX14,0)+IF(AX$3=YEAR($G60),SUM($L14:AW14)+$F60,0)","v":0},{"$f":"IF(AY$3>=YEAR($G60),AY14,0)+IF(AY$3=YEAR($G60),SUM($L14:AX14)+$F60,0)","v":0},{"$f":"IF(AZ$3>=YEAR($G60),AZ14,0)+IF(AZ$3=YEAR($G60),SUM($L14:AY14)+$F60,0)","v":0},{"$f":"IF(BA$3>=YEAR($G60),BA14,0)+IF(BA$3=YEAR($G60),SUM($L14:AZ14)+$F60,0)","v":0},{"$f":"IF(BB$3>=YEAR($G60),BB14,0)+IF(BB$3=YEAR($G60),SUM($L14:BA14)+$F60,0)","v":0},{"$f":"IF(BC$3>=YEAR($G60),BC14,0)+IF(BC$3=YEAR($G60),SUM($L14:BB14)+$F60,0)","v":0},{"$f":"IF(BD$3>=YEAR($G60),BD14,0)+IF(BD$3=YEAR($G60),SUM($L14:BC14)+$F60,0)","v":0},{"$f":"IF(BE$3>=YEAR($G60),BE14,0)+IF(BE$3=YEAR($G60),SUM($L14:BD14)+$F60,0)","v":0},{"$f":"IF(BF$3>=YEAR($G60),BF14,0)+IF(BF$3=YEAR($G60),SUM($L14:BE14)+$F60,0)","v":0},{"$f":"IF(BG$3>=YEAR($G60),BG14,0)+IF(BG$3=YEAR($G60),SUM($L14:BF14)+$F60,0)","v":0},{"$f":"IF(BH$3>=YEAR($G60),BH14,0)+IF(BH$3=YEAR($G60),SUM($L14:BG14)+$F60,0)","v":0},{"$f":"IF(BI$3>=YEAR($G60),BI14,0)+IF(BI$3=YEAR($G60),SUM($L14:BH14)+$F60,0)","v":0},{"$f":"IF(BJ$3>=YEAR($G60),BJ14,0)+IF(BJ$3=YEAR($G60),SUM($L14:BI14)+$F60,0)","v":0},{"$f":"IF(BK$3>=YEAR($G60),BK14,0)+IF(BK$3=YEAR($G60),SUM($L14:BJ14)+$F60,0)","v":0}]
[null,null,6,{"$f":"D$15","v":"…"},null,0,"00:00:00",1900,null,0,null,null,{"$f":"IF(M$3>=YEAR($G61),M15,0)+IF(M$3=YEAR($G61),SUM($L15:L15)+$F61,0)","v":0},{"$f":"IF(N$3>=YEAR($G61),N15,0)+IF(N$3=YEAR($G61),SUM($L15:M15)+$F61,0)","v":0},{"$f":"IF(O$3>=YEAR($G61),O15,0)+IF(O$3=YEAR($G61),SUM($L15:N15)+$F61,0)","v":0},{"$f":"IF(P$3>=YEAR($G61),P15,0)+IF(P$3=YEAR($G61),SUM($L15:O15)+$F61,0)","v":0},{"$f":"IF(Q$3>=YEAR($G61),Q15,0)+IF(Q$3=YEAR($G61),SUM($L15:P15)+$F61,0)","v":0},{"$f":"IF(R$3>=YEAR($G61),R15,0)+IF(R$3=YEAR($G61),SUM($L15:Q15)+$F61,0)","v":0},{"$f":"IF(S$3>=YEAR($G61),S15,0)+IF(S$3=YEAR($G61),SUM($L15:R15)+$F61,0)","v":0},{"$f":"IF(T$3>=YEAR($G61),T15,0)+IF(T$3=YEAR($G61),SUM($L15:S15)+$F61,0)","v":0},{"$f":"IF(U$3>=YEAR($G61),U15,0)+IF(U$3=YEAR($G61),SUM($L15:T15)+$F61,0)","v":0},{"$f":"IF(V$3>=YEAR($G61),V15,0)+IF(V$3=YEAR($G61),SUM($L15:U15)+$F61,0)","v":0},{"$f":"IF(W$3>=YEAR($G61),W15,0)+IF(W$3=YEAR($G61),SUM($L15:V15)+$F61,0)","v":0},{"$f":"IF(X$3>=YEAR($G61),X15,0)+IF(X$3=YEAR($G61),SUM($L15:W15)+$F61,0)","v":0},{"$f":"IF(Y$3>=YEAR($G61),Y15,0)+IF(Y$3=YEAR($G61),SUM($L15:X15)+$F61,0)","v":0},{"$f":"IF(Z$3>=YEAR($G61),Z15,0)+IF(Z$3=YEAR($G61),SUM($L15:Y15)+$F61,0)","v":0},{"$f":"IF(AA$3>=YEAR($G61),AA15,0)+IF(AA$3=YEAR($G61),SUM($L15:Z15)+$F61,0)","v":0},{"$f":"IF(AB$3>=YEAR($G61),AB15,0)+IF(AB$3=YEAR($G61),SUM($L15:AA15)+$F61,0)","v":0},{"$f":"IF(AC$3>=YEAR($G61),AC15,0)+IF(AC$3=YEAR($G61),SUM($L15:AB15)+$F61,0)","v":0},{"$f":"IF(AD$3>=YEAR($G61),AD15,0)+IF(AD$3=YEAR($G61),SUM($L15:AC15)+$F61,0)","v":0},{"$f":"IF(AE$3>=YEAR($G61),AE15,0)+IF(AE$3=YEAR($G61),SUM($L15:AD15)+$F61,0)","v":0},{"$f":"IF(AF$3>=YEAR($G61),AF15,0)+IF(AF$3=YEAR($G61),SUM($L15:AE15)+$F61,0)","v":0},{"$f":"IF(AG$3>=YEAR($G61),AG15,0)+IF(AG$3=YEAR($G61),SUM($L15:AF15)+$F61,0)","v":0},{"$f":"IF(AH$3>=YEAR($G61),AH15,0)+IF(AH$3=YEAR($G61),SUM($L15:AG15)+$F61,0)","v":0},{"$f":"IF(AI$3>=YEAR($G61),AI15,0)+IF(AI$3=YEAR($G61),SUM($L15:AH15)+$F61,0)","v":0},{"$f":"IF(AJ$3>=YEAR($G61),AJ15,0)+IF(AJ$3=YEAR($G61),SUM($L15:AI15)+$F61,0)","v":0},{"$f":"IF(AK$3>=YEAR($G61),AK15,0)+IF(AK$3=YEAR($G61),SUM($L15:AJ15)+$F61,0)","v":0},{"$f":"IF(AL$3>=YEAR($G61),AL15,0)+IF(AL$3=YEAR($G61),SUM($L15:AK15)+$F61,0)","v":0},{"$f":"IF(AM$3>=YEAR($G61),AM15,0)+IF(AM$3=YEAR($G61),SUM($L15:AL15)+$F61,0)","v":0},{"$f":"IF(AN$3>=YEAR($G61),AN15,0)+IF(AN$3=YEAR($G61),SUM($L15:AM15)+$F61,0)","v":0},{"$f":"IF(AO$3>=YEAR($G61),AO15,0)+IF(AO$3=YEAR($G61),SUM($L15:AN15)+$F61,0)","v":0},{"$f":"IF(AP$3>=YEAR($G61),AP15,0)+IF(AP$3=YEAR($G61),SUM($L15:AO15)+$F61,0)","v":0},{"$f":"IF(AQ$3>=YEAR($G61),AQ15,0)+IF(AQ$3=YEAR($G61),SUM($L15:AP15)+$F61,0)","v":0},{"$f":"IF(AR$3>=YEAR($G61),AR15,0)+IF(AR$3=YEAR($G61),SUM($L15:AQ15)+$F61,0)","v":0},{"$f":"IF(AS$3>=YEAR($G61),AS15,0)+IF(AS$3=YEAR($G61),SUM($L15:AR15)+$F61,0)","v":0},{"$f":"IF(AT$3>=YEAR($G61),AT15,0)+IF(AT$3=YEAR($G61),SUM($L15:AS15)+$F61,0)","v":0},{"$f":"IF(AU$3>=YEAR($G61),AU15,0)+IF(AU$3=YEAR($G61),SUM($L15:AT15)+$F61,0)","v":0},{"$f":"IF(AV$3>=YEAR($G61),AV15,0)+IF(AV$3=YEAR($G61),SUM($L15:AU15)+$F61,0)","v":0},{"$f":"IF(AW$3>=YEAR($G61),AW15,0)+IF(AW$3=YEAR($G61),SUM($L15:AV15)+$F61,0)","v":0},{"$f":"IF(AX$3>=YEAR($G61),AX15,0)+IF(AX$3=YEAR($G61),SUM($L15:AW15)+$F61,0)","v":0},{"$f":"IF(AY$3>=YEAR($G61),AY15,0)+IF(AY$3=YEAR($G61),SUM($L15:AX15)+$F61,0)","v":0},{"$f":"IF(AZ$3>=YEAR($G61),AZ15,0)+IF(AZ$3=YEAR($G61),SUM($L15:AY15)+$F61,0)","v":0},{"$f":"IF(BA$3>=YEAR($G61),BA15,0)+IF(BA$3=YEAR($G61),SUM($L15:AZ15)+$F61,0)","v":0},{"$f":"IF(BB$3>=YEAR($G61),BB15,0)+IF(BB$3=YEAR($G61),SUM($L15:BA15)+$F61,0)","v":0},{"$f":"IF(BC$3>=YEAR($G61),BC15,0)+IF(BC$3=YEAR($G61),SUM($L15:BB15)+$F61,0)","v":0},{"$f":"IF(BD$3>=YEAR($G61),BD15,0)+IF(BD$3=YEAR($G61),SUM($L15:BC15)+$F61,0)","v":0},{"$f":"IF(BE$3>=YEAR($G61),BE15,0)+IF(BE$3=YEAR($G61),SUM($L15:BD15)+$F61,0)","v":0},{"$f":"IF(BF$3>=YEAR($G61),BF15,0)+IF(BF$3=YEAR($G61),SUM($L15:BE15)+$F61,0)","v":0},{"$f":"IF(BG$3>=YEAR($G61),BG15,0)+IF(BG$3=YEAR($G61),SUM($L15:BF15)+$F61,0)","v":0},{"$f":"IF(BH$3>=YEAR($G61),BH15,0)+IF(BH$3=YEAR($G61),SUM($L15:BG15)+$F61,0)","v":0},{"$f":"IF(BI$3>=YEAR($G61),BI15,0)+IF(BI$3=YEAR($G61),SUM($L15:BH15)+$F61,0)","v":0},{"$f":"IF(BJ$3>=YEAR($G61),BJ15,0)+IF(BJ$3=YEAR($G61),SUM($L15:BI15)+$F61,0)","v":0},{"$f":"IF(BK$3>=YEAR($G61),BK15,0)+IF(BK$3=YEAR($G61),SUM($L15:BJ15)+$F61,0)","v":0}]
[null,null,7,{"$f":"D$16","v":"…"},null,0,"00:00:00",1900,null,0,null,null,{"$f":"IF(M$3>=YEAR($G62),M16,0)+IF(M$3=YEAR($G62),SUM($L16:L16)+$F62,0)","v":0},{"$f":"IF(N$3>=YEAR($G62),N16,0)+IF(N$3=YEAR($G62),SUM($L16:M16)+$F62,0)","v":0},{"$f":"IF(O$3>=YEAR($G62),O16,0)+IF(O$3=YEAR($G62),SUM($L16:N16)+$F62,0)","v":0},{"$f":"IF(P$3>=YEAR($G62),P16,0)+IF(P$3=YEAR($G62),SUM($L16:O16)+$F62,0)","v":0},{"$f":"IF(Q$3>=YEAR($G62),Q16,0)+IF(Q$3=YEAR($G62),SUM($L16:P16)+$F62,0)","v":0},{"$f":"IF(R$3>=YEAR($G62),R16,0)+IF(R$3=YEAR($G62),SUM($L16:Q16)+$F62,0)","v":0},{"$f":"IF(S$3>=YEAR($G62),S16,0)+IF(S$3=YEAR($G62),SUM($L16:R16)+$F62,0)","v":0},{"$f":"IF(T$3>=YEAR($G62),T16,0)+IF(T$3=YEAR($G62),SUM($L16:S16)+$F62,0)","v":0},{"$f":"IF(U$3>=YEAR($G62),U16,0)+IF(U$3=YEAR($G62),SUM($L16:T16)+$F62,0)","v":0},{"$f":"IF(V$3>=YEAR($G62),V16,0)+IF(V$3=YEAR($G62),SUM($L16:U16)+$F62,0)","v":0},{"$f":"IF(W$3>=YEAR($G62),W16,0)+IF(W$3=YEAR($G62),SUM($L16:V16)+$F62,0)","v":0},{"$f":"IF(X$3>=YEAR($G62),X16,0)+IF(X$3=YEAR($G62),SUM($L16:W16)+$F62,0)","v":0},{"$f":"IF(Y$3>=YEAR($G62),Y16,0)+IF(Y$3=YEAR($G62),SUM($L16:X16)+$F62,0)","v":0},{"$f":"IF(Z$3>=YEAR($G62),Z16,0)+IF(Z$3=YEAR($G62),SUM($L16:Y16)+$F62,0)","v":0},{"$f":"IF(AA$3>=YEAR($G62),AA16,0)+IF(AA$3=YEAR($G62),SUM($L16:Z16)+$F62,0)","v":0},{"$f":"IF(AB$3>=YEAR($G62),AB16,0)+IF(AB$3=YEAR($G62),SUM($L16:AA16)+$F62,0)","v":0},{"$f":"IF(AC$3>=YEAR($G62),AC16,0)+IF(AC$3=YEAR($G62),SUM($L16:AB16)+$F62,0)","v":0},{"$f":"IF(AD$3>=YEAR($G62),AD16,0)+IF(AD$3=YEAR($G62),SUM($L16:AC16)+$F62,0)","v":0},{"$f":"IF(AE$3>=YEAR($G62),AE16,0)+IF(AE$3=YEAR($G62),SUM($L16:AD16)+$F62,0)","v":0},{"$f":"IF(AF$3>=YEAR($G62),AF16,0)+IF(AF$3=YEAR($G62),SUM($L16:AE16)+$F62,0)","v":0},{"$f":"IF(AG$3>=YEAR($G62),AG16,0)+IF(AG$3=YEAR($G62),SUM($L16:AF16)+$F62,0)","v":0},{"$f":"IF(AH$3>=YEAR($G62),AH16,0)+IF(AH$3=YEAR($G62),SUM($L16:AG16)+$F62,0)","v":0},{"$f":"IF(AI$3>=YEAR($G62),AI16,0)+IF(AI$3=YEAR($G62),SUM($L16:AH16)+$F62,0)","v":0},{"$f":"IF(AJ$3>=YEAR($G62),AJ16,0)+IF(AJ$3=YEAR($G62),SUM($L16:AI16)+$F62,0)","v":0},{"$f":"IF(AK$3>=YEAR($G62),AK16,0)+IF(AK$3=YEAR($G62),SUM($L16:AJ16)+$F62,0)","v":0},{"$f":"IF(AL$3>=YEAR($G62),AL16,0)+IF(AL$3=YEAR($G62),SUM($L16:AK16)+$F62,0)","v":0},{"$f":"IF(AM$3>=YEAR($G62),AM16,0)+IF(AM$3=YEAR($G62),SUM($L16:AL16)+$F62,0)","v":0},{"$f":"IF(AN$3>=YEAR($G62),AN16,0)+IF(AN$3=YEAR($G62),SUM($L16:AM16)+$F62,0)","v":0},{"$f":"IF(AO$3>=YEAR($G62),AO16,0)+IF(AO$3=YEAR($G62),SUM($L16:AN16)+$F62,0)","v":0},{"$f":"IF(AP$3>=YEAR($G62),AP16,0)+IF(AP$3=YEAR($G62),SUM($L16:AO16)+$F62,0)","v":0},{"$f":"IF(AQ$3>=YEAR($G62),AQ16,0)+IF(AQ$3=YEAR($G62),SUM($L16:AP16)+$F62,0)","v":0},{"$f":"IF(AR$3>=YEAR($G62),AR16,0)+IF(AR$3=YEAR($G62),SUM($L16:AQ16)+$F62,0)","v":0},{"$f":"IF(AS$3>=YEAR($G62),AS16,0)+IF(AS$3=YEAR($G62),SUM($L16:AR16)+$F62,0)","v":0},{"$f":"IF(AT$3>=YEAR($G62),AT16,0)+IF(AT$3=YEAR($G62),SUM($L16:AS16)+$F62,0)","v":0},{"$f":"IF(AU$3>=YEAR($G62),AU16,0)+IF(AU$3=YEAR($G62),SUM($L16:AT16)+$F62,0)","v":0},{"$f":"IF(AV$3>=YEAR($G62),AV16,0)+IF(AV$3=YEAR($G62),SUM($L16:AU16)+$F62,0)","v":0},{"$f":"IF(AW$3>=YEAR($G62),AW16,0)+IF(AW$3=YEAR($G62),SUM($L16:AV16)+$F62,0)","v":0},{"$f":"IF(AX$3>=YEAR($G62),AX16,0)+IF(AX$3=YEAR($G62),SUM($L16:AW16)+$F62,0)","v":0},{"$f":"IF(AY$3>=YEAR($G62),AY16,0)+IF(AY$3=YEAR($G62),SUM($L16:AX16)+$F62,0)","v":0},{"$f":"IF(AZ$3>=YEAR($G62),AZ16,0)+IF(AZ$3=YEAR($G62),SUM($L16:AY16)+$F62,0)","v":0},{"$f":"IF(BA$3>=YEAR($G62),BA16,0)+IF(BA$3=YEAR($G62),SUM($L16:AZ16)+$F62,0)","v":0},{"$f":"IF(BB$3>=YEAR($G62),BB16,0)+IF(BB$3=YEAR($G62),SUM($L16:BA16)+$F62,0)","v":0},{"$f":"IF(BC$3>=YEAR($G62),BC16,0)+IF(BC$3=YEAR($G62),SUM($L16:BB16)+$F62,0)","v":0},{"$f":"IF(BD$3>=YEAR($G62),BD16,0)+IF(BD$3=YEAR($G62),SUM($L16:BC16)+$F62,0)","v":0},{"$f":"IF(BE$3>=YEAR($G62),BE16,0)+IF(BE$3=YEAR($G62),SUM($L16:BD16)+$F62,0)","v":0},{"$f":"IF(BF$3>=YEAR($G62),BF16,0)+IF(BF$3=YEAR($G62),SUM($L16:BE16)+$F62,0)","v":0},{"$f":"IF(BG$3>=YEAR($G62),BG16,0)+IF(BG$3=YEAR($G62),SUM($L16:BF16)+$F62,0)","v":0},{"$f":"IF(BH$3>=YEAR($G62),BH16,0)+IF(BH$3=YEAR($G62),SUM($L16:BG16)+$F62,0)","v":0},{"$f":"IF(BI$3>=YEAR($G62),BI16,0)+IF(BI$3=YEAR($G62),SUM($L16:BH16)+$F62,0)","v":0},{"$f":"IF(BJ$3>=YEAR($G62),BJ16,0)+IF(BJ$3=YEAR($G62),SUM($L16:BI16)+$F62,0)","v":0},{"$f":"IF(BK$3>=YEAR($G62),BK16,0)+IF(BK$3=YEAR($G62),SUM($L16:BJ16)+$F62,0)","v":0}]
[null,null,8,{"$f":"D$17","v":"…"},null,0,"00:00:00",1900,null,0,null,null,{"$f":"IF(M$3>=YEAR($G63),M17,0)+IF(M$3=YEAR($G63),SUM($L17:L17)+$F63,0)","v":0},{"$f":"IF(N$3>=YEAR($G63),N17,0)+IF(N$3=YEAR($G63),SUM($L17:M17)+$F63,0)","v":0},{"$f":"IF(O$3>=YEAR($G63),O17,0)+IF(O$3=YEAR($G63),SUM($L17:N17)+$F63,0)","v":0},{"$f":"IF(P$3>=YEAR($G63),P17,0)+IF(P$3=YEAR($G63),SUM($L17:O17)+$F63,0)","v":0},{"$f":"IF(Q$3>=YEAR($G63),Q17,0)+IF(Q$3=YEAR($G63),SUM($L17:P17)+$F63,0)","v":0},{"$f":"IF(R$3>=YEAR($G63),R17,0)+IF(R$3=YEAR($G63),SUM($L17:Q17)+$F63,0)","v":0},{"$f":"IF(S$3>=YEAR($G63),S17,0)+IF(S$3=YEAR($G63),SUM($L17:R17)+$F63,0)","v":0},{"$f":"IF(T$3>=YEAR($G63),T17,0)+IF(T$3=YEAR($G63),SUM($L17:S17)+$F63,0)","v":0},{"$f":"IF(U$3>=YEAR($G63),U17,0)+IF(U$3=YEAR($G63),SUM($L17:T17)+$F63,0)","v":0},{"$f":"IF(V$3>=YEAR($G63),V17,0)+IF(V$3=YEAR($G63),SUM($L17:U17)+$F63,0)","v":0},{"$f":"IF(W$3>=YEAR($G63),W17,0)+IF(W$3=YEAR($G63),SUM($L17:V17)+$F63,0)","v":0},{"$f":"IF(X$3>=YEAR($G63),X17,0)+IF(X$3=YEAR($G63),SUM($L17:W17)+$F63,0)","v":0},{"$f":"IF(Y$3>=YEAR($G63),Y17,0)+IF(Y$3=YEAR($G63),SUM($L17:X17)+$F63,0)","v":0},{"$f":"IF(Z$3>=YEAR($G63),Z17,0)+IF(Z$3=YEAR($G63),SUM($L17:Y17)+$F63,0)","v":0},{"$f":"IF(AA$3>=YEAR($G63),AA17,0)+IF(AA$3=YEAR($G63),SUM($L17:Z17)+$F63,0)","v":0},{"$f":"IF(AB$3>=YEAR($G63),AB17,0)+IF(AB$3=YEAR($G63),SUM($L17:AA17)+$F63,0)","v":0},{"$f":"IF(AC$3>=YEAR($G63),AC17,0)+IF(AC$3=YEAR($G63),SUM($L17:AB17)+$F63,0)","v":0},{"$f":"IF(AD$3>=YEAR($G63),AD17,0)+IF(AD$3=YEAR($G63),SUM($L17:AC17)+$F63,0)","v":0},{"$f":"IF(AE$3>=YEAR($G63),AE17,0)+IF(AE$3=YEAR($G63),SUM($L17:AD17)+$F63,0)","v":0},{"$f":"IF(AF$3>=YEAR($G63),AF17,0)+IF(AF$3=YEAR($G63),SUM($L17:AE17)+$F63,0)","v":0},{"$f":"IF(AG$3>=YEAR($G63),AG17,0)+IF(AG$3=YEAR($G63),SUM($L17:AF17)+$F63,0)","v":0},{"$f":"IF(AH$3>=YEAR($G63),AH17,0)+IF(AH$3=YEAR($G63),SUM($L17:AG17)+$F63,0)","v":0},{"$f":"IF(AI$3>=YEAR($G63),AI17,0)+IF(AI$3=YEAR($G63),SUM($L17:AH17)+$F63,0)","v":0},{"$f":"IF(AJ$3>=YEAR($G63),AJ17,0)+IF(AJ$3=YEAR($G63),SUM($L17:AI17)+$F63,0)","v":0},{"$f":"IF(AK$3>=YEAR($G63),AK17,0)+IF(AK$3=YEAR($G63),SUM($L17:AJ17)+$F63,0)","v":0},{"$f":"IF(AL$3>=YEAR($G63),AL17,0)+IF(AL$3=YEAR($G63),SUM($L17:AK17)+$F63,0)","v":0},{"$f":"IF(AM$3>=YEAR($G63),AM17,0)+IF(AM$3=YEAR($G63),SUM($L17:AL17)+$F63,0)","v":0},{"$f":"IF(AN$3>=YEAR($G63),AN17,0)+IF(AN$3=YEAR($G63),SUM($L17:AM17)+$F63,0)","v":0},{"$f":"IF(AO$3>=YEAR($G63),AO17,0)+IF(AO$3=YEAR($G63),SUM($L17:AN17)+$F63,0)","v":0},{"$f":"IF(AP$3>=YEAR($G63),AP17,0)+IF(AP$3=YEAR($G63),SUM($L17:AO17)+$F63,0)","v":0},{"$f":"IF(AQ$3>=YEAR($G63),AQ17,0)+IF(AQ$3=YEAR($G63),SUM($L17:AP17)+$F63,0)","v":0},{"$f":"IF(AR$3>=YEAR($G63),AR17,0)+IF(AR$3=YEAR($G63),SUM($L17:AQ17)+$F63,0)","v":0},{"$f":"IF(AS$3>=YEAR($G63),AS17,0)+IF(AS$3=YEAR($G63),SUM($L17:AR17)+$F63,0)","v":0},{"$f":"IF(AT$3>=YEAR($G63),AT17,0)+IF(AT$3=YEAR($G63),SUM($L17:AS17)+$F63,0)","v":0},{"$f":"IF(AU$3>=YEAR($G63),AU17,0)+IF(AU$3=YEAR($G63),SUM($L17:AT17)+$F63,0)","v":0},{"$f":"IF(AV$3>=YEAR($G63),AV17,0)+IF(AV$3=YEAR($G63),SUM($L17:AU17)+$F63,0)","v":0},{"$f":"IF(AW$3>=YEAR($G63),AW17,0)+IF(AW$3=YEAR($G63),SUM($L17:AV17)+$F63,0)","v":0},{"$f":"IF(AX$3>=YEAR($G63),AX17,0)+IF(AX$3=YEAR($G63),SUM($L17:AW17)+$F63,0)","v":0},{"$f":"IF(AY$3>=YEAR($G63),AY17,0)+IF(AY$3=YEAR($G63),SUM($L17:AX17)+$F63,0)","v":0},{"$f":"IF(AZ$3>=YEAR($G63),AZ17,0)+IF(AZ$3=YEAR($G63),SUM($L17:AY17)+$F63,0)","v":0},{"$f":"IF(BA$3>=YEAR($G63),BA17,0)+IF(BA$3=YEAR($G63),SUM($L17:AZ17)+$F63,0)","v":0},{"$f":"IF(BB$3>=YEAR($G63),BB17,0)+IF(BB$3=YEAR($G63),SUM($L17:BA17)+$F63,0)","v":0},{"$f":"IF(BC$3>=YEAR($G63),BC17,0)+IF(BC$3=YEAR($G63),SUM($L17:BB17)+$F63,0)","v":0},{"$f":"IF(BD$3>=YEAR($G63),BD17,0)+IF(BD$3=YEAR($G63),SUM($L17:BC17)+$F63,0)","v":0},{"$f":"IF(BE$3>=YEAR($G63),BE17,0)+IF(BE$3=YEAR($G63),SUM($L17:BD17)+$F63,0)","v":0},{"$f":"IF(BF$3>=YEAR($G63),BF17,0)+IF(BF$3=YEAR($G63),SUM($L17:BE17)+$F63,0)","v":0},{"$f":"IF(BG$3>=YEAR($G63),BG17,0)+IF(BG$3=YEAR($G63),SUM($L17:BF17)+$F63,0)","v":0},{"$f":"IF(BH$3>=YEAR($G63),BH17,0)+IF(BH$3=YEAR($G63),SUM($L17:BG17)+$F63,0)","v":0},{"$f":"IF(BI$3>=YEAR($G63),BI17,0)+IF(BI$3=YEAR($G63),SUM($L17:BH17)+$F63,0)","v":0},{"$f":"IF(BJ$3>=YEAR($G63),BJ17,0)+IF(BJ$3=YEAR($G63),SUM($L17:BI17)+$F63,0)","v":0},{"$f":"IF(BK$3>=YEAR($G63),BK17,0)+IF(BK$3=YEAR($G63),SUM($L17:BJ17)+$F63,0)","v":0}]
[null,null,9,{"$f":"D$18","v":"…"},null,0,"00:00:00",1900,null,0,null,null,{"$f":"IF(M$3>=YEAR($G64),M18,0)+IF(M$3=YEAR($G64),SUM($L18:L18)+$F64,0)","v":0},{"$f":"IF(N$3>=YEAR($G64),N18,0)+IF(N$3=YEAR($G64),SUM($L18:M18)+$F64,0)","v":0},{"$f":"IF(O$3>=YEAR($G64),O18,0)+IF(O$3=YEAR($G64),SUM($L18:N18)+$F64,0)","v":0},{"$f":"IF(P$3>=YEAR($G64),P18,0)+IF(P$3=YEAR($G64),SUM($L18:O18)+$F64,0)","v":0},{"$f":"IF(Q$3>=YEAR($G64),Q18,0)+IF(Q$3=YEAR($G64),SUM($L18:P18)+$F64,0)","v":0},{"$f":"IF(R$3>=YEAR($G64),R18,0)+IF(R$3=YEAR($G64),SUM($L18:Q18)+$F64,0)","v":0},{"$f":"IF(S$3>=YEAR($G64),S18,0)+IF(S$3=YEAR($G64),SUM($L18:R18)+$F64,0)","v":0},{"$f":"IF(T$3>=YEAR($G64),T18,0)+IF(T$3=YEAR($G64),SUM($L18:S18)+$F64,0)","v":0},{"$f":"IF(U$3>=YEAR($G64),U18,0)+IF(U$3=YEAR($G64),SUM($L18:T18)+$F64,0)","v":0},{"$f":"IF(V$3>=YEAR($G64),V18,0)+IF(V$3=YEAR($G64),SUM($L18:U18)+$F64,0)","v":0},{"$f":"IF(W$3>=YEAR($G64),W18,0)+IF(W$3=YEAR($G64),SUM($L18:V18)+$F64,0)","v":0},{"$f":"IF(X$3>=YEAR($G64),X18,0)+IF(X$3=YEAR($G64),SUM($L18:W18)+$F64,0)","v":0},{"$f":"IF(Y$3>=YEAR($G64),Y18,0)+IF(Y$3=YEAR($G64),SUM($L18:X18)+$F64,0)","v":0},{"$f":"IF(Z$3>=YEAR($G64),Z18,0)+IF(Z$3=YEAR($G64),SUM($L18:Y18)+$F64,0)","v":0},{"$f":"IF(AA$3>=YEAR($G64),AA18,0)+IF(AA$3=YEAR($G64),SUM($L18:Z18)+$F64,0)","v":0},{"$f":"IF(AB$3>=YEAR($G64),AB18,0)+IF(AB$3=YEAR($G64),SUM($L18:AA18)+$F64,0)","v":0},{"$f":"IF(AC$3>=YEAR($G64),AC18,0)+IF(AC$3=YEAR($G64),SUM($L18:AB18)+$F64,0)","v":0},{"$f":"IF(AD$3>=YEAR($G64),AD18,0)+IF(AD$3=YEAR($G64),SUM($L18:AC18)+$F64,0)","v":0},{"$f":"IF(AE$3>=YEAR($G64),AE18,0)+IF(AE$3=YEAR($G64),SUM($L18:AD18)+$F64,0)","v":0},{"$f":"IF(AF$3>=YEAR($G64),AF18,0)+IF(AF$3=YEAR($G64),SUM($L18:AE18)+$F64,0)","v":0},{"$f":"IF(AG$3>=YEAR($G64),AG18,0)+IF(AG$3=YEAR($G64),SUM($L18:AF18)+$F64,0)","v":0},{"$f":"IF(AH$3>=YEAR($G64),AH18,0)+IF(AH$3=YEAR($G64),SUM($L18:AG18)+$F64,0)","v":0},{"$f":"IF(AI$3>=YEAR($G64),AI18,0)+IF(AI$3=YEAR($G64),SUM($L18:AH18)+$F64,0)","v":0},{"$f":"IF(AJ$3>=YEAR($G64),AJ18,0)+IF(AJ$3=YEAR($G64),SUM($L18:AI18)+$F64,0)","v":0},{"$f":"IF(AK$3>=YEAR($G64),AK18,0)+IF(AK$3=YEAR($G64),SUM($L18:AJ18)+$F64,0)","v":0},{"$f":"IF(AL$3>=YEAR($G64),AL18,0)+IF(AL$3=YEAR($G64),SUM($L18:AK18)+$F64,0)","v":0},{"$f":"IF(AM$3>=YEAR($G64),AM18,0)+IF(AM$3=YEAR($G64),SUM($L18:AL18)+$F64,0)","v":0},{"$f":"IF(AN$3>=YEAR($G64),AN18,0)+IF(AN$3=YEAR($G64),SUM($L18:AM18)+$F64,0)","v":0},{"$f":"IF(AO$3>=YEAR($G64),AO18,0)+IF(AO$3=YEAR($G64),SUM($L18:AN18)+$F64,0)","v":0},{"$f":"IF(AP$3>=YEAR($G64),AP18,0)+IF(AP$3=YEAR($G64),SUM($L18:AO18)+$F64,0)","v":0},{"$f":"IF(AQ$3>=YEAR($G64),AQ18,0)+IF(AQ$3=YEAR($G64),SUM($L18:AP18)+$F64,0)","v":0},{"$f":"IF(AR$3>=YEAR($G64),AR18,0)+IF(AR$3=YEAR($G64),SUM($L18:AQ18)+$F64,0)","v":0},{"$f":"IF(AS$3>=YEAR($G64),AS18,0)+IF(AS$3=YEAR($G64),SUM($L18:AR18)+$F64,0)","v":0},{"$f":"IF(AT$3>=YEAR($G64),AT18,0)+IF(AT$3=YEAR($G64),SUM($L18:AS18)+$F64,0)","v":0},{"$f":"IF(AU$3>=YEAR($G64),AU18,0)+IF(AU$3=YEAR($G64),SUM($L18:AT18)+$F64,0)","v":0},{"$f":"IF(AV$3>=YEAR($G64),AV18,0)+IF(AV$3=YEAR($G64),SUM($L18:AU18)+$F64,0)","v":0},{"$f":"IF(AW$3>=YEAR($G64),AW18,0)+IF(AW$3=YEAR($G64),SUM($L18:AV18)+$F64,0)","v":0},{"$f":"IF(AX$3>=YEAR($G64),AX18,0)+IF(AX$3=YEAR($G64),SUM($L18:AW18)+$F64,0)","v":0},{"$f":"IF(AY$3>=YEAR($G64),AY18,0)+IF(AY$3=YEAR($G64),SUM($L18:AX18)+$F64,0)","v":0},{"$f":"IF(AZ$3>=YEAR($G64),AZ18,0)+IF(AZ$3=YEAR($G64),SUM($L18:AY18)+$F64,0)","v":0},{"$f":"IF(BA$3>=YEAR($G64),BA18,0)+IF(BA$3=YEAR($G64),SUM($L18:AZ18)+$F64,0)","v":0},{"$f":"IF(BB$3>=YEAR($G64),BB18,0)+IF(BB$3=YEAR($G64),SUM($L18:BA18)+$F64,0)","v":0},{"$f":"IF(BC$3>=YEAR($G64),BC18,0)+IF(BC$3=YEAR($G64),SUM($L18:BB18)+$F64,0)","v":0},{"$f":"IF(BD$3>=YEAR($G64),BD18,0)+IF(BD$3=YEAR($G64),SUM($L18:BC18)+$F64,0)","v":0},{"$f":"IF(BE$3>=YEAR($G64),BE18,0)+IF(BE$3=YEAR($G64),SUM($L18:BD18)+$F64,0)","v":0},{"$f":"IF(BF$3>=YEAR($G64),BF18,0)+IF(BF$3=YEAR($G64),SUM($L18:BE18)+$F64,0)","v":0},{"$f":"IF(BG$3>=YEAR($G64),BG18,0)+IF(BG$3=YEAR($G64),SUM($L18:BF18)+$F64,0)","v":0},{"$f":"IF(BH$3>=YEAR($G64),BH18,0)+IF(BH$3=YEAR($G64),SUM($L18:BG18)+$F64,0)","v":0},{"$f":"IF(BI$3>=YEAR($G64),BI18,0)+IF(BI$3=YEAR($G64),SUM($L18:BH18)+$F64,0)","v":0},{"$f":"IF(BJ$3>=YEAR($G64),BJ18,0)+IF(BJ$3=YEAR($G64),SUM($L18:BI18)+$F64,0)","v":0},{"$f":"IF(BK$3>=YEAR($G64),BK18,0)+IF(BK$3=YEAR($G64),SUM($L18:BJ18)+$F64,0)","v":0}]
[null,null,10,{"$f":"D$19","v":"…"},null,0,"00:00:00",1900,null,0,null,null,{"$f":"IF(M$3>=YEAR($G65),M19,0)+IF(M$3=YEAR($G65),SUM($L19:L19)+$F65,0)","v":0},{"$f":"IF(N$3>=YEAR($G65),N19,0)+IF(N$3=YEAR($G65),SUM($L19:M19)+$F65,0)","v":0},{"$f":"IF(O$3>=YEAR($G65),O19,0)+IF(O$3=YEAR($G65),SUM($L19:N19)+$F65,0)","v":0},{"$f":"IF(P$3>=YEAR($G65),P19,0)+IF(P$3=YEAR($G65),SUM($L19:O19)+$F65,0)","v":0},{"$f":"IF(Q$3>=YEAR($G65),Q19,0)+IF(Q$3=YEAR($G65),SUM($L19:P19)+$F65,0)","v":0},{"$f":"IF(R$3>=YEAR($G65),R19,0)+IF(R$3=YEAR($G65),SUM($L19:Q19)+$F65,0)","v":0},{"$f":"IF(S$3>=YEAR($G65),S19,0)+IF(S$3=YEAR($G65),SUM($L19:R19)+$F65,0)","v":0},{"$f":"IF(T$3>=YEAR($G65),T19,0)+IF(T$3=YEAR($G65),SUM($L19:S19)+$F65,0)","v":0},{"$f":"IF(U$3>=YEAR($G65),U19,0)+IF(U$3=YEAR($G65),SUM($L19:T19)+$F65,0)","v":0},{"$f":"IF(V$3>=YEAR($G65),V19,0)+IF(V$3=YEAR($G65),SUM($L19:U19)+$F65,0)","v":0},{"$f":"IF(W$3>=YEAR($G65),W19,0)+IF(W$3=YEAR($G65),SUM($L19:V19)+$F65,0)","v":0},{"$f":"IF(X$3>=YEAR($G65),X19,0)+IF(X$3=YEAR($G65),SUM($L19:W19)+$F65,0)","v":0},{"$f":"IF(Y$3>=YEAR($G65),Y19,0)+IF(Y$3=YEAR($G65),SUM($L19:X19)+$F65,0)","v":0},{"$f":"IF(Z$3>=YEAR($G65),Z19,0)+IF(Z$3=YEAR($G65),SUM($L19:Y19)+$F65,0)","v":0},{"$f":"IF(AA$3>=YEAR($G65),AA19,0)+IF(AA$3=YEAR($G65),SUM($L19:Z19)+$F65,0)","v":0},{"$f":"IF(AB$3>=YEAR($G65),AB19,0)+IF(AB$3=YEAR($G65),SUM($L19:AA19)+$F65,0)","v":0},{"$f":"IF(AC$3>=YEAR($G65),AC19,0)+IF(AC$3=YEAR($G65),SUM($L19:AB19)+$F65,0)","v":0},{"$f":"IF(AD$3>=YEAR($G65),AD19,0)+IF(AD$3=YEAR($G65),SUM($L19:AC19)+$F65,0)","v":0},{"$f":"IF(AE$3>=YEAR($G65),AE19,0)+IF(AE$3=YEAR($G65),SUM($L19:AD19)+$F65,0)","v":0},{"$f":"IF(AF$3>=YEAR($G65),AF19,0)+IF(AF$3=YEAR($G65),SUM($L19:AE19)+$F65,0)","v":0},{"$f":"IF(AG$3>=YEAR($G65),AG19,0)+IF(AG$3=YEAR($G65),SUM($L19:AF19)+$F65,0)","v":0},{"$f":"IF(AH$3>=YEAR($G65),AH19,0)+IF(AH$3=YEAR($G65),SUM($L19:AG19)+$F65,0)","v":0},{"$f":"IF(AI$3>=YEAR($G65),AI19,0)+IF(AI$3=YEAR($G65),SUM($L19:AH19)+$F65,0)","v":0},{"$f":"IF(AJ$3>=YEAR($G65),AJ19,0)+IF(AJ$3=YEAR($G65),SUM($L19:AI19)+$F65,0)","v":0},{"$f":"IF(AK$3>=YEAR($G65),AK19,0)+IF(AK$3=YEAR($G65),SUM($L19:AJ19)+$F65,0)","v":0},{"$f":"IF(AL$3>=YEAR($G65),AL19,0)+IF(AL$3=YEAR($G65),SUM($L19:AK19)+$F65,0)","v":0},{"$f":"IF(AM$3>=YEAR($G65),AM19,0)+IF(AM$3=YEAR($G65),SUM($L19:AL19)+$F65,0)","v":0},{"$f":"IF(AN$3>=YEAR($G65),AN19,0)+IF(AN$3=YEAR($G65),SUM($L19:AM19)+$F65,0)","v":0},{"$f":"IF(AO$3>=YEAR($G65),AO19,0)+IF(AO$3=YEAR($G65),SUM($L19:AN19)+$F65,0)","v":0},{"$f":"IF(AP$3>=YEAR($G65),AP19,0)+IF(AP$3=YEAR($G65),SUM($L19:AO19)+$F65,0)","v":0},{"$f":"IF(AQ$3>=YEAR($G65),AQ19,0)+IF(AQ$3=YEAR($G65),SUM($L19:AP19)+$F65,0)","v":0},{"$f":"IF(AR$3>=YEAR($G65),AR19,0)+IF(AR$3=YEAR($G65),SUM($L19:AQ19)+$F65,0)","v":0},{"$f":"IF(AS$3>=YEAR($G65),AS19,0)+IF(AS$3=YEAR($G65),SUM($L19:AR19)+$F65,0)","v":0},{"$f":"IF(AT$3>=YEAR($G65),AT19,0)+IF(AT$3=YEAR($G65),SUM($L19:AS19)+$F65,0)","v":0},{"$f":"IF(AU$3>=YEAR($G65),AU19,0)+IF(AU$3=YEAR($G65),SUM($L19:AT19)+$F65,0)","v":0},{"$f":"IF(AV$3>=YEAR($G65),AV19,0)+IF(AV$3=YEAR($G65),SUM($L19:AU19)+$F65,0)","v":0},{"$f":"IF(AW$3>=YEAR($G65),AW19,0)+IF(AW$3=YEAR($G65),SUM($L19:AV19)+$F65,0)","v":0},{"$f":"IF(AX$3>=YEAR($G65),AX19,0)+IF(AX$3=YEAR($G65),SUM($L19:AW19)+$F65,0)","v":0},{"$f":"IF(AY$3>=YEAR($G65),AY19,0)+IF(AY$3=YEAR($G65),SUM($L19:AX19)+$F65,0)","v":0},{"$f":"IF(AZ$3>=YEAR($G65),AZ19,0)+IF(AZ$3=YEAR($G65),SUM($L19:AY19)+$F65,0)","v":0},{"$f":"IF(BA$3>=YEAR($G65),BA19,0)+IF(BA$3=YEAR($G65),SUM($L19:AZ19)+$F65,0)","v":0},{"$f":"IF(BB$3>=YEAR($G65),BB19,0)+IF(BB$3=YEAR($G65),SUM($L19:BA19)+$F65,0)","v":0},{"$f":"IF(BC$3>=YEAR($G65),BC19,0)+IF(BC$3=YEAR($G65),SUM($L19:BB19)+$F65,0)","v":0},{"$f":"IF(BD$3>=YEAR($G65),BD19,0)+IF(BD$3=YEAR($G65),SUM($L19:BC19)+$F65,0)","v":0},{"$f":"IF(BE$3>=YEAR($G65),BE19,0)+IF(BE$3=YEAR($G65),SUM($L19:BD19)+$F65,0)","v":0},{"$f":"IF(BF$3>=YEAR($G65),BF19,0)+IF(BF$3=YEAR($G65),SUM($L19:BE19)+$F65,0)","v":0},{"$f":"IF(BG$3>=YEAR($G65),BG19,0)+IF(BG$3=YEAR($G65),SUM($L19:BF19)+$F65,0)","v":0},{"$f":"IF(BH$3>=YEAR($G65),BH19,0)+IF(BH$3=YEAR($G65),SUM($L19:BG19)+$F65,0)","v":0},{"$f":"IF(BI$3>=YEAR($G65),BI19,0)+IF(BI$3=YEAR($G65),SUM($L19:BH19)+$F65,0)","v":0},{"$f":"IF(BJ$3>=YEAR($G65),BJ19,0)+IF(BJ$3=YEAR($G65),SUM($L19:BI19)+$F65,0)","v":0},{"$f":"IF(BK$3>=YEAR($G65),BK19,0)+IF(BK$3=YEAR($G65),SUM($L19:BJ19)+$F65,0)","v":0}]
[null,null,null,{"$f":"D55","v":"Capital Placed in Service"},null,null,null,null,null,{"$f":"SUM(J56:J65)","v":-52131.804377939785},null,null,{"$f":"SUM(M56:M65)","v":0},68771.159452595952,152565.34709937146,103455.11571614095,0,0,0,0,0,-12532.618298874992,0,-79125.566324019237,-13594.178659957073,-13798.260549051331,-43238.759399928247,-88007.628125644187,-60493.716353203796,-31444.412596714799,0,-16639.431645962854,0,0,-18048.854692691613,0,0,0,0,0,0,{"$f":"SUM(AP56:AP65)","v":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,"Book Depreciation Rates",null,"Book Life",null,null,null,null,null,null,"DEPR RATES RELATIVE TO YEAR PLACED IN SERVICE"]
[null,null,{"$f":"C69+1","v":1},{"$f":"D$10","v":".05 Compressors"},null,{"$f":"Input!F25","v":21.959459459459453},null,null,null,{"$f":"SUM(M70:CE70)","v":1},null,null,0,{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:M70)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:N70)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:O70)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:P70)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:Q70)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:R70)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:S70)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:T70)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:U70)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:V70)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:W70)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:X70)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:Y70)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:Z70)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AA70)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AB70)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AC70)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AD70)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AE70)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AF70)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AG70)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AH70)),0)","v":4.3692307692307697E-2},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AI70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AJ70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AK70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AL70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AM70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AN70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AO70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AP70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AQ70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AR70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AS70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AT70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AU70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AV70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AW70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AX70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AY70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:AZ70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BA70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BB70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BC70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BD70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BE70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BF70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BG70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BH70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BI70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BJ70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BK70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BL70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BM70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BN70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BO70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BP70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BQ70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BR70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BS70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BT70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BU70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BV70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BW70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BX70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BY70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:BZ70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:CA70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:CB70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:CC70)),0)","v":0},{"$f":"IFERROR(MIN(1/$F70,1-SUM($M70:CD70)),0)","v":0}]
[null,null,{"$f":"C70+1","v":2},{"$f":"D$11","v":"Installation Costs"},null,{"$f":"Input!F26","v":21.959459459459453},null,null,null,{"$f":"SUM(M71:CE71)","v":1},null,null,0,{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:M71)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:N71)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:O71)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:P71)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:Q71)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:R71)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:S71)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:T71)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:U71)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:V71)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:W71)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:X71)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:Y71)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:Z71)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AA71)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AB71)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AC71)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AD71)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AE71)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AF71)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AG71)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AH71)),0)","v":4.3692307692307697E-2},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AI71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AJ71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AK71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AL71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AM71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AN71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AO71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AP71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AQ71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AR71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AS71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AT71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AU71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AV71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AW71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AX71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AY71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:AZ71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BA71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BB71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BC71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BD71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BE71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BF71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BG71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BH71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BI71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BJ71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BK71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BL71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BM71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BN71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BO71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BP71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BQ71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BR71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BS71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BT71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BU71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BV71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BW71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BX71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BY71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:BZ71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:CA71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:CB71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:CC71)),0)","v":0},{"$f":"IFERROR(MIN(1/$F71,1-SUM($M71:CD71)),0)","v":0}]
[null,null,3,{"$f":"D$12","v":"Avoided Like-Kind Replacements"},null,{"$f":"Input!F27","v":21.959459459459453},null,null,null,1,null,null,0,{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:M72)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:N72)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:O72)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:P72)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:Q72)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:R72)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:S72)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:T72)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:U72)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:V72)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:W72)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:X72)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:Y72)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:Z72)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AA72)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AB72)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AC72)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AD72)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AE72)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AF72)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AG72)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AH72)),0)","v":4.3692307692307697E-2},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AI72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AJ72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AK72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AL72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AM72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AN72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AO72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AP72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AQ72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AR72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AS72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AT72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AU72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AV72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AW72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AX72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AY72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:AZ72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BA72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BB72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BC72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BD72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BE72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BF72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BG72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BH72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BI72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BJ72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BK72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BL72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BM72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BN72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BO72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BP72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BQ72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BR72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BS72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BT72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BU72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BV72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BW72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BX72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BY72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:BZ72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:CA72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:CB72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:CC72)),0)","v":0},{"$f":"IFERROR(MIN(1/$F72,1-SUM($M72:CD72)),0)","v":0}]
[null,null,4,{"$f":"D$13","v":"Tax Effects of Existing Part Retirement"},null,{"$f":"Input!F28","v":21.959459459459453},null,null,null,1,null,null,0,{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:M73)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:N73)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:O73)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:P73)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:Q73)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:R73)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:S73)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:T73)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:U73)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:V73)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:W73)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:X73)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:Y73)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:Z73)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AA73)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AB73)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AC73)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AD73)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AE73)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AF73)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AG73)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AH73)),0)","v":4.3692307692307697E-2},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AI73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AJ73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AK73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AL73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AM73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AN73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AO73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AP73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AQ73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AR73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AS73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AT73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AU73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AV73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AW73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AX73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AY73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:AZ73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BA73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BB73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BC73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BD73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BE73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BF73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BG73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BH73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BI73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BJ73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BK73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BL73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BM73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BN73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BO73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BP73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BQ73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BR73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BS73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BT73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BU73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BV73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BW73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BX73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BY73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:BZ73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:CA73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:CB73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:CC73)),0)","v":0},{"$f":"IFERROR(MIN(1/$F73,1-SUM($M73:CD73)),0)","v":0}]
[null,null,5,{"$f":"D$14","v":"…"},null,{"$f":"Input!F29","v":21.959459459459453},null,null,null,1,null,null,0,{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:M74)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:N74)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:O74)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:P74)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:Q74)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:R74)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:S74)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:T74)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:U74)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:V74)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:W74)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:X74)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:Y74)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:Z74)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AA74)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AB74)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AC74)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AD74)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AE74)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AF74)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AG74)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AH74)),0)","v":4.3692307692307697E-2},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AI74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AJ74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AK74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AL74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AM74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AN74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AO74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AP74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AQ74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AR74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AS74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AT74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AU74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AV74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AW74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AX74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AY74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:AZ74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BA74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BB74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BC74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BD74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BE74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BF74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BG74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BH74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BI74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BJ74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BK74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BL74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BM74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BN74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BO74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BP74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BQ74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BR74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BS74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BT74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BU74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BV74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BW74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BX74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BY74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:BZ74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:CA74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:CB74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:CC74)),0)","v":0},{"$f":"IFERROR(MIN(1/$F74,1-SUM($M74:CD74)),0)","v":0}]
[null,null,6,{"$f":"D$15","v":"…"},null,{"$f":"Input!F30","v":21.959459459459453},null,null,null,1,null,null,0,{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:M75)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:N75)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:O75)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:P75)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:Q75)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:R75)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:S75)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:T75)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:U75)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:V75)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:W75)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:X75)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:Y75)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:Z75)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AA75)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AB75)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AC75)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AD75)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AE75)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AF75)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AG75)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AH75)),0)","v":4.3692307692307697E-2},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AI75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AJ75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AK75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AL75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AM75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AN75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AO75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AP75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AQ75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AR75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AS75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AT75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AU75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AV75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AW75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AX75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AY75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:AZ75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BA75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BB75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BC75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BD75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BE75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BF75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BG75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BH75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BI75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BJ75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BK75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BL75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BM75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BN75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BO75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BP75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BQ75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BR75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BS75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BT75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BU75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BV75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BW75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BX75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BY75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:BZ75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:CA75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:CB75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:CC75)),0)","v":0},{"$f":"IFERROR(MIN(1/$F75,1-SUM($M75:CD75)),0)","v":0}]
[null,null,7,{"$f":"D$16","v":"…"},null,{"$f":"Input!F31","v":21.959459459459453},null,null,null,1,null,null,0,{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:M76)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:N76)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:O76)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:P76)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:Q76)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:R76)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:S76)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:T76)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:U76)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:V76)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:W76)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:X76)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:Y76)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:Z76)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AA76)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AB76)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AC76)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AD76)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AE76)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AF76)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AG76)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AH76)),0)","v":4.3692307692307697E-2},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AI76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AJ76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AK76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AL76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AM76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AN76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AO76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AP76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AQ76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AR76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AS76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AT76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AU76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AV76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AW76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AX76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AY76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:AZ76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BA76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BB76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BC76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BD76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BE76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BF76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BG76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BH76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BI76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BJ76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BK76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BL76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BM76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BN76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BO76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BP76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BQ76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BR76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BS76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BT76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BU76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BV76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BW76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BX76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BY76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:BZ76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:CA76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:CB76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:CC76)),0)","v":0},{"$f":"IFERROR(MIN(1/$F76,1-SUM($M76:CD76)),0)","v":0}]
[null,null,8,{"$f":"D$17","v":"…"},null,{"$f":"Input!F32","v":21.959459459459453},null,null,null,1,null,null,0,{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:M77)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:N77)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:O77)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:P77)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:Q77)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:R77)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:S77)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:T77)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:U77)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:V77)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:W77)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:X77)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:Y77)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:Z77)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AA77)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AB77)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AC77)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AD77)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AE77)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AF77)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AG77)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AH77)),0)","v":4.3692307692307697E-2},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AI77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AJ77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AK77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AL77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AM77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AN77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AO77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AP77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AQ77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AR77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AS77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AT77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AU77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AV77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AW77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AX77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AY77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:AZ77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BA77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BB77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BC77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BD77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BE77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BF77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BG77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BH77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BI77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BJ77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BK77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BL77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BM77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BN77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BO77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BP77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BQ77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BR77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BS77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BT77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BU77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BV77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BW77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BX77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BY77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:BZ77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:CA77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:CB77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:CC77)),0)","v":0},{"$f":"IFERROR(MIN(1/$F77,1-SUM($M77:CD77)),0)","v":0}]
[null,null,9,{"$f":"D$18","v":"…"},null,{"$f":"Input!F33","v":21.959459459459453},null,null,null,1,null,null,0,{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:M78)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:N78)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:O78)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:P78)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:Q78)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:R78)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:S78)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:T78)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:U78)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:V78)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:W78)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:X78)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:Y78)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:Z78)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AA78)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AB78)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AC78)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AD78)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AE78)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AF78)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AG78)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AH78)),0)","v":4.3692307692307697E-2},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AI78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AJ78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AK78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AL78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AM78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AN78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AO78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AP78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AQ78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AR78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AS78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AT78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AU78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AV78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AW78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AX78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AY78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:AZ78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BA78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BB78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BC78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BD78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BE78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BF78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BG78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BH78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BI78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BJ78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BK78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BL78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BM78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BN78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BO78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BP78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BQ78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BR78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BS78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BT78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BU78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BV78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BW78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BX78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BY78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:BZ78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:CA78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:CB78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:CC78)),0)","v":0},{"$f":"IFERROR(MIN(1/$F78,1-SUM($M78:CD78)),0)","v":0}]
[null,null,10,{"$f":"D$19","v":"…"},null,{"$f":"Input!F34","v":21.959459459459453},null,null,null,1,null,null,0,{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:M79)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:N79)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:O79)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:P79)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:Q79)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:R79)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:S79)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:T79)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:U79)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:V79)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:W79)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:X79)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:Y79)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:Z79)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AA79)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AB79)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AC79)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AD79)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AE79)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AF79)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AG79)),0)","v":4.5538461538461555E-2},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AH79)),0)","v":4.3692307692307697E-2},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AI79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AJ79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AK79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AL79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AM79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AN79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AO79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AP79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AQ79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AR79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AS79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AT79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AU79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AV79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AW79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AX79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AY79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:AZ79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BA79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BB79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BC79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BD79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BE79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BF79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BG79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BH79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BI79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BJ79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BK79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BL79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BM79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BN79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BO79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BP79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BQ79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BR79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BS79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BT79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BU79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BV79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BW79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BX79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BY79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:BZ79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:CA79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:CB79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:CC79)),0)","v":0},{"$f":"IFERROR(MIN(1/$F79,1-SUM($M79:CD79)),0)","v":0}]
[null,null,null,{"$f":"D69","v":"Book Depreciation Rates"},null,null,null,null,null,{"$f":"SUMPRODUCT(J70:J79,$J$10:$J$19)/$J$20","v":1},null,null,{"$f":"SUMPRODUCT(M70:M79,$J$10:$J$19)/$J$20","v":0},{"$f":"SUMPRODUCT(N70:N79,$J$10:$J$19)/$J$20","v":4.5538461538461604E-2},4.5538461538461604E-2,4.5538461538461604E-2,4.5538461538461604E-2,4.5538461538461604E-2,4.5538461538461604E-2,4.5538461538461604E-2,4.5538461538461604E-2,4.5538461538461604E-2,4.5538461538461604E-2,4.5538461538461604E-2,4.5538461538461604E-2,4.5538461538461604E-2,4.5538461538461604E-2,4.5538461538461604E-2,4.5538461538461604E-2,4.5538461538461604E-2,4.5538461538461604E-2,4.5538461538461604E-2,4.5538461538461604E-2,4.5538461538461604E-2,4.3692307692307648E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BZ70:BZ79,$J$10:$J$19)/$J$20","v":0},0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,"Book Depreciation",null,"Book Life"]
[null,null,{"$f":"C85+1","v":1},{"$f":"D$10","v":".05 Compressors"},null,{"$f":"Input!F25","v":21.959459459459453},{"$f":"IFERROR(1/F86,0)","v":4.5538461538461555E-2},null,{"$f":"SUMPRODUCT(M86:BK86,$M$5:$BK$5,$M$193:$BK$193)","v":-127120.59954020746},{"$f":"SUM(M86:BK86)","v":-286056.24800456059},null,null,{"$f":"Book_Capital!L154","v":0},{"$f":"Book_Capital!M154","v":-1402.7758315608257},{"$f":"Book_Capital!N154","v":-5968.6736362490055},{"$f":"Book_Capital!O154","v":-11079.17852848433},{"$f":"Book_Capital!P154","v":-13026.561447592298},{"$f":"Book_Capital!Q154","v":-13026.561447592298},{"$f":"Book_Capital!R154","v":-13026.561447592298},{"$f":"Book_Capital!S154","v":-13026.561447592298},{"$f":"Book_Capital!T154","v":-13026.561447592298},{"$f":"Book_Capital!U154","v":-13026.561447592298},{"$f":"Book_Capital!V154","v":-13026.561447592298},{"$f":"Book_Capital!W154","v":-13026.561447592298},{"$f":"Book_Capital!X154","v":-13026.561447592298},{"$f":"Book_Capital!Y154","v":-13026.561447592298},{"$f":"Book_Capital!Z154","v":-13026.561447592298},{"$f":"Book_Capital!AA154","v":-13026.561447592298},{"$f":"Book_Capital!AB154","v":-13026.561447592298},{"$f":"Book_Capital!AC154","v":-13026.561447592298},{"$f":"Book_Capital!AD154","v":-13026.561447592298},{"$f":"Book_Capital!AE154","v":-13026.561447592298},{"$f":"Book_Capital!AF154","v":-11227.707734178995},{"$f":"Book_Capital!AG154","v":-10545.573604321971},{"$f":"Book_Capital!AH154","v":-10518.068195859996},{"$f":"Book_Capital!AI154","v":-9109.7912826067713},{"$f":"Book_Capital!AJ154","v":-8059.0846793592491},{"$f":"Book_Capital!AK154","v":-5798.1401037847518},{"$f":"Book_Capital!AL154","v":-3350.1587506687974},{"$f":"Book_Capital!AM154","v":-572.11249600913288},{"$f":"Book_Capital!AN154","v":0},{"$f":"Book_Capital!AO154","v":0},{"$f":"Book_Capital!AP154","v":0},{"$f":"Book_Capital!AQ154","v":0},{"$f":"Book_Capital!AR154","v":0},{"$f":"Book_Capital!AS154","v":0},{"$f":"Book_Capital!AT154","v":0},{"$f":"Book_Capital!AU154","v":0},{"$f":"Book_Capital!AV154","v":0},{"$f":"Book_Capital!AW154","v":0},{"$f":"Book_Capital!AX154","v":0},{"$f":"Book_Capital!AY154","v":0},{"$f":"Book_Capital!AZ154","v":0},{"$f":"Book_Capital!BA154","v":0},{"$f":"Book_Capital!BB154","v":0},{"$f":"Book_Capital!BC154","v":0},{"$f":"Book_Capital!BD154","v":0},{"$f":"Book_Capital!BE154","v":0},{"$f":"Book_Capital!BF154","v":0},{"$f":"Book_Capital!BG154","v":0},{"$f":"Book_Capital!BH154","v":0},{"$f":"Book_Capital!BI154","v":0},{"$f":"Book_Capital!BJ154","v":0}]
[null,null,{"$f":"C86+1","v":2},{"$f":"D$11","v":"Installation Costs"},null,{"$f":"Input!F26","v":21.959459459459453},{"$f":"IFERROR(1/F87,0)","v":4.5538461538461555E-2},null,-17087.497911019782,{"$f":"SUM(M87:BK87)","v":-38735.374263547747},null,null,{"$f":"Book_Capital!L182","v":0},{"$f":"Book_Capital!M182","v":-58.801046382622516},{"$f":"Book_Capital!N182","v":-622.52657203173271},{"$f":"Book_Capital!O182","v":-1462.3577487287205},{"$f":"Book_Capital!P182","v":-1797.2644461592208},{"$f":"Book_Capital!Q182","v":-1797.2644461592208},{"$f":"Book_Capital!R182","v":-1797.2644461592208},{"$f":"Book_Capital!S182","v":-1797.2644461592208},{"$f":"Book_Capital!T182","v":-1797.2644461592208},{"$f":"Book_Capital!U182","v":-1797.2644461592208},{"$f":"Book_Capital!V182","v":-1797.2644461592208},{"$f":"Book_Capital!W182","v":-1797.2644461592208},{"$f":"Book_Capital!X182","v":-1797.2644461592208},{"$f":"Book_Capital!Y182","v":-1797.2644461592208},{"$f":"Book_Capital!Z182","v":-1797.2644461592208},{"$f":"Book_Capital!AA182","v":-1797.2644461592208},{"$f":"Book_Capital!AB182","v":-1797.2644461592208},{"$f":"Book_Capital!AC182","v":-1797.2644461592208},{"$f":"Book_Capital!AD182","v":-1797.2644461592208},{"$f":"Book_Capital!AE182","v":-1797.2644461592208},{"$f":"Book_Capital!AF182","v":-1403.2075648782625},{"$f":"Book_Capital!AG182","v":-1324.1881863971403},{"$f":"Book_Capital!AH182","v":-1321.3926187479367},{"$f":"Book_Capital!AI182","v":-1140.5044195865621},{"$f":"Book_Capital!AJ182","v":-1031.5953484091842},{"$f":"Book_Capital!AK182","v":-894.82041361242671},{"$f":"Book_Capital!AL182","v":-594.07098601824657},{"$f":"Book_Capital!AM182","v":-125.67822020738322},{"$f":"Book_Capital!AN182","v":0},{"$f":"Book_Capital!AO182","v":0},{"$f":"Book_Capital!AP182","v":0},{"$f":"Book_Capital!AQ182","v":0},{"$f":"Book_Capital!AR182","v":0},{"$f":"Book_Capital!AS182","v":0},{"$f":"Book_Capital!AT182","v":0},{"$f":"Book_Capital!AU182","v":0},{"$f":"Book_Capital!AV182","v":0},{"$f":"Book_Capital!AW182","v":0},{"$f":"Book_Capital!AX182","v":0},{"$f":"Book_Capital!AY182","v":0},{"$f":"Book_Capital!AZ182","v":0},{"$f":"Book_Capital!BA182","v":0},{"$f":"Book_Capital!BB182","v":0},{"$f":"Book_Capital!BC182","v":0},{"$f":"Book_Capital!BD182","v":0},{"$f":"Book_Capital!BE182","v":0},{"$f":"Book_Capital!BF182","v":0},{"$f":"Book_Capital!BG182","v":0},{"$f":"Book_Capital!BH182","v":0},{"$f":"Book_Capital!BI182","v":0},{"$f":"Book_Capital!BJ182","v":0}]
[null,null,3,{"$f":"D$12","v":"Avoided Like-Kind Replacements"},null,{"$f":"Input!F27","v":21.959459459459453},4.5538461538461555E-2,null,59716.967695140105,376923.42664604814,null,null,{"$f":"-Book_Capital!L306","v":0},{"$f":"-Book_Capital!M306","v":0},{"$f":"-Book_Capital!N306","v":0},{"$f":"-Book_Capital!O306","v":0},{"$f":"-Book_Capital!P306","v":0},{"$f":"-Book_Capital!Q306","v":0},{"$f":"-Book_Capital!R306","v":0},{"$f":"-Book_Capital!S306","v":0},{"$f":"-Book_Capital!T306","v":0},{"$f":"-Book_Capital!U306","v":357.17962151793728},{"$f":"-Book_Capital!V306","v":714.35924303587456},{"$f":"-Book_Capital!W306","v":2395.7285685125707},{"$f":"-Book_Capital!X306","v":4369.3727351783436},{"$f":"-Book_Capital!Y306","v":4958.3101781720243},{"$f":"-Book_Capital!Z306","v":6170.0750142451307},{"$f":"-Book_Capital!AA306","v":9138.5858633904245},{"$f":"-Book_Capital!AB306","v":12553.380684510983},{"$f":"-Book_Capital!AC306","v":14583.018907721153},{"$f":"-Book_Capital!AD306","v":15251.270924687555},{"$f":"-Book_Capital!AE306","v":15725.494726597497},{"$f":"-Book_Capital!AF306","v":16199.718528507437},{"$f":"-Book_Capital!AG306","v":16199.718528507437},{"$f":"-Book_Capital!AH306","v":16714.110887249146},{"$f":"-Book_Capital!AI306","v":17228.503245990858},{"$f":"-Book_Capital!AJ306","v":17228.503245990858},{"$f":"-Book_Capital!AK306","v":17228.503245990858},{"$f":"-Book_Capital!AL306","v":17228.503245990858},{"$f":"-Book_Capital!AM306","v":16545.475548702168},{"$f":"-Book_Capital!AN306","v":16514.144002954985},{"$f":"-Book_Capital!AO306","v":16514.144002954985},{"$f":"-Book_Capital!AP306","v":16514.144002954985},{"$f":"-Book_Capital!AQ306","v":16514.144002954985},{"$f":"-Book_Capital!AR306","v":16514.144002954985},{"$f":"-Book_Capital!AS306","v":15714.465839714354},{"$f":"-Book_Capital!AT306","v":15263.402269043907},{"$f":"-Book_Capital!AU306","v":12687.894941011746},{"$f":"-Book_Capital!AV306","v":10648.779771677095},{"$f":"-Book_Capital!AW306","v":7705.3560941810629},{"$f":"-Book_Capital!AX306","v":5719.9558818817577},{"$f":"-Book_Capital!AY306","v":4012.8386456289322},{"$f":"-Book_Capital!AZ306","v":1607.3260431981396},{"$f":"-Book_Capital!BA306","v":202.87420043705242},{"$f":"-Book_Capital!BB306","v":0},{"$f":"-Book_Capital!BC306","v":0},{"$f":"-Book_Capital!BD306","v":0},{"$f":"-Book_Capital!BE306","v":0},{"$f":"-Book_Capital!BF306","v":0},{"$f":"-Book_Capital!BG306","v":0},{"$f":"-Book_Capital!BH306","v":0},{"$f":"-Book_Capital!BI306","v":0},{"$f":"-Book_Capital!BJ306","v":0}]
[null,null,4,{"$f":"D$13","v":"Tax Effects of Existing Part Retirement"},null,{"$f":"Input!F28","v":21.959459459459453},4.5538461538461555E-2,null,0,0,null,null,{"$f":"-SUMPRODUCT(M59:$M59,N(OFFSET(M73:$M73,0,MAX(COLUMN(M73:$M73))-COLUMN(M73:$M73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:N59,N(OFFSET($M73:N73,0,MAX(COLUMN($M73:N73))-COLUMN($M73:N73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:O59,N(OFFSET($M73:O73,0,MAX(COLUMN($M73:O73))-COLUMN($M73:O73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:P59,N(OFFSET($M73:P73,0,MAX(COLUMN($M73:P73))-COLUMN($M73:P73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:Q59,N(OFFSET($M73:Q73,0,MAX(COLUMN($M73:Q73))-COLUMN($M73:Q73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:R59,N(OFFSET($M73:R73,0,MAX(COLUMN($M73:R73))-COLUMN($M73:R73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:S59,N(OFFSET($M73:S73,0,MAX(COLUMN($M73:S73))-COLUMN($M73:S73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:T59,N(OFFSET($M73:T73,0,MAX(COLUMN($M73:T73))-COLUMN($M73:T73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:U59,N(OFFSET($M73:U73,0,MAX(COLUMN($M73:U73))-COLUMN($M73:U73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:V59,N(OFFSET($M73:V73,0,MAX(COLUMN($M73:V73))-COLUMN($M73:V73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:W59,N(OFFSET($M73:W73,0,MAX(COLUMN($M73:W73))-COLUMN($M73:W73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:X59,N(OFFSET($M73:X73,0,MAX(COLUMN($M73:X73))-COLUMN($M73:X73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:Y59,N(OFFSET($M73:Y73,0,MAX(COLUMN($M73:Y73))-COLUMN($M73:Y73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:Z59,N(OFFSET($M73:Z73,0,MAX(COLUMN($M73:Z73))-COLUMN($M73:Z73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AA59,N(OFFSET($M73:AA73,0,MAX(COLUMN($M73:AA73))-COLUMN($M73:AA73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AB59,N(OFFSET($M73:AB73,0,MAX(COLUMN($M73:AB73))-COLUMN($M73:AB73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AC59,N(OFFSET($M73:AC73,0,MAX(COLUMN($M73:AC73))-COLUMN($M73:AC73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AD59,N(OFFSET($M73:AD73,0,MAX(COLUMN($M73:AD73))-COLUMN($M73:AD73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AE59,N(OFFSET($M73:AE73,0,MAX(COLUMN($M73:AE73))-COLUMN($M73:AE73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AF59,N(OFFSET($M73:AF73,0,MAX(COLUMN($M73:AF73))-COLUMN($M73:AF73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AG59,N(OFFSET($M73:AG73,0,MAX(COLUMN($M73:AG73))-COLUMN($M73:AG73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AH59,N(OFFSET($M73:AH73,0,MAX(COLUMN($M73:AH73))-COLUMN($M73:AH73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AI59,N(OFFSET($M73:AI73,0,MAX(COLUMN($M73:AI73))-COLUMN($M73:AI73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AJ59,N(OFFSET($M73:AJ73,0,MAX(COLUMN($M73:AJ73))-COLUMN($M73:AJ73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AK59,N(OFFSET($M73:AK73,0,MAX(COLUMN($M73:AK73))-COLUMN($M73:AK73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AL59,N(OFFSET($M73:AL73,0,MAX(COLUMN($M73:AL73))-COLUMN($M73:AL73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AM59,N(OFFSET($M73:AM73,0,MAX(COLUMN($M73:AM73))-COLUMN($M73:AM73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AN59,N(OFFSET($M73:AN73,0,MAX(COLUMN($M73:AN73))-COLUMN($M73:AN73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AO59,N(OFFSET($M73:AO73,0,MAX(COLUMN($M73:AO73))-COLUMN($M73:AO73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AP59,N(OFFSET($M73:AP73,0,MAX(COLUMN($M73:AP73))-COLUMN($M73:AP73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AQ59,N(OFFSET($M73:AQ73,0,MAX(COLUMN($M73:AQ73))-COLUMN($M73:AQ73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AR59,N(OFFSET($M73:AR73,0,MAX(COLUMN($M73:AR73))-COLUMN($M73:AR73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AS59,N(OFFSET($M73:AS73,0,MAX(COLUMN($M73:AS73))-COLUMN($M73:AS73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AT59,N(OFFSET($M73:AT73,0,MAX(COLUMN($M73:AT73))-COLUMN($M73:AT73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AU59,N(OFFSET($M73:AU73,0,MAX(COLUMN($M73:AU73))-COLUMN($M73:AU73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AV59,N(OFFSET($M73:AV73,0,MAX(COLUMN($M73:AV73))-COLUMN($M73:AV73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AW59,N(OFFSET($M73:AW73,0,MAX(COLUMN($M73:AW73))-COLUMN($M73:AW73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AX59,N(OFFSET($M73:AX73,0,MAX(COLUMN($M73:AX73))-COLUMN($M73:AX73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AY59,N(OFFSET($M73:AY73,0,MAX(COLUMN($M73:AY73))-COLUMN($M73:AY73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:AZ59,N(OFFSET($M73:AZ73,0,MAX(COLUMN($M73:AZ73))-COLUMN($M73:AZ73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:BA59,N(OFFSET($M73:BA73,0,MAX(COLUMN($M73:BA73))-COLUMN($M73:BA73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:BB59,N(OFFSET($M73:BB73,0,MAX(COLUMN($M73:BB73))-COLUMN($M73:BB73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:BC59,N(OFFSET($M73:BC73,0,MAX(COLUMN($M73:BC73))-COLUMN($M73:BC73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:BD59,N(OFFSET($M73:BD73,0,MAX(COLUMN($M73:BD73))-COLUMN($M73:BD73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:BE59,N(OFFSET($M73:BE73,0,MAX(COLUMN($M73:BE73))-COLUMN($M73:BE73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:BF59,N(OFFSET($M73:BF73,0,MAX(COLUMN($M73:BF73))-COLUMN($M73:BF73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:BG59,N(OFFSET($M73:BG73,0,MAX(COLUMN($M73:BG73))-COLUMN($M73:BG73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:BH59,N(OFFSET($M73:BH73,0,MAX(COLUMN($M73:BH73))-COLUMN($M73:BH73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:BI59,N(OFFSET($M73:BI73,0,MAX(COLUMN($M73:BI73))-COLUMN($M73:BI73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:BJ59,N(OFFSET($M73:BJ73,0,MAX(COLUMN($M73:BJ73))-COLUMN($M73:BJ73),1,1)))","v":0},{"$f":"-SUMPRODUCT($M59:BK59,N(OFFSET($M73:BK73,0,MAX(COLUMN($M73:BK73))-COLUMN($M73:BK73),1,1)))","v":0}]
[null,null,5,{"$f":"D$14","v":"…"},null,{"$f":"Input!F29","v":21.959459459459453},4.5538461538461555E-2,null,0,0,null,null,{"$f":"-SUMPRODUCT(M60:$M60,N(OFFSET(M74:$M74,0,MAX(COLUMN(M74:$M74))-COLUMN(M74:$M74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:N60,N(OFFSET($M74:N74,0,MAX(COLUMN($M74:N74))-COLUMN($M74:N74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:O60,N(OFFSET($M74:O74,0,MAX(COLUMN($M74:O74))-COLUMN($M74:O74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:P60,N(OFFSET($M74:P74,0,MAX(COLUMN($M74:P74))-COLUMN($M74:P74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:Q60,N(OFFSET($M74:Q74,0,MAX(COLUMN($M74:Q74))-COLUMN($M74:Q74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:R60,N(OFFSET($M74:R74,0,MAX(COLUMN($M74:R74))-COLUMN($M74:R74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:S60,N(OFFSET($M74:S74,0,MAX(COLUMN($M74:S74))-COLUMN($M74:S74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:T60,N(OFFSET($M74:T74,0,MAX(COLUMN($M74:T74))-COLUMN($M74:T74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:U60,N(OFFSET($M74:U74,0,MAX(COLUMN($M74:U74))-COLUMN($M74:U74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:V60,N(OFFSET($M74:V74,0,MAX(COLUMN($M74:V74))-COLUMN($M74:V74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:W60,N(OFFSET($M74:W74,0,MAX(COLUMN($M74:W74))-COLUMN($M74:W74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:X60,N(OFFSET($M74:X74,0,MAX(COLUMN($M74:X74))-COLUMN($M74:X74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:Y60,N(OFFSET($M74:Y74,0,MAX(COLUMN($M74:Y74))-COLUMN($M74:Y74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:Z60,N(OFFSET($M74:Z74,0,MAX(COLUMN($M74:Z74))-COLUMN($M74:Z74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AA60,N(OFFSET($M74:AA74,0,MAX(COLUMN($M74:AA74))-COLUMN($M74:AA74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AB60,N(OFFSET($M74:AB74,0,MAX(COLUMN($M74:AB74))-COLUMN($M74:AB74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AC60,N(OFFSET($M74:AC74,0,MAX(COLUMN($M74:AC74))-COLUMN($M74:AC74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AD60,N(OFFSET($M74:AD74,0,MAX(COLUMN($M74:AD74))-COLUMN($M74:AD74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AE60,N(OFFSET($M74:AE74,0,MAX(COLUMN($M74:AE74))-COLUMN($M74:AE74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AF60,N(OFFSET($M74:AF74,0,MAX(COLUMN($M74:AF74))-COLUMN($M74:AF74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AG60,N(OFFSET($M74:AG74,0,MAX(COLUMN($M74:AG74))-COLUMN($M74:AG74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AH60,N(OFFSET($M74:AH74,0,MAX(COLUMN($M74:AH74))-COLUMN($M74:AH74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AI60,N(OFFSET($M74:AI74,0,MAX(COLUMN($M74:AI74))-COLUMN($M74:AI74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AJ60,N(OFFSET($M74:AJ74,0,MAX(COLUMN($M74:AJ74))-COLUMN($M74:AJ74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AK60,N(OFFSET($M74:AK74,0,MAX(COLUMN($M74:AK74))-COLUMN($M74:AK74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AL60,N(OFFSET($M74:AL74,0,MAX(COLUMN($M74:AL74))-COLUMN($M74:AL74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AM60,N(OFFSET($M74:AM74,0,MAX(COLUMN($M74:AM74))-COLUMN($M74:AM74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AN60,N(OFFSET($M74:AN74,0,MAX(COLUMN($M74:AN74))-COLUMN($M74:AN74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AO60,N(OFFSET($M74:AO74,0,MAX(COLUMN($M74:AO74))-COLUMN($M74:AO74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AP60,N(OFFSET($M74:AP74,0,MAX(COLUMN($M74:AP74))-COLUMN($M74:AP74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AQ60,N(OFFSET($M74:AQ74,0,MAX(COLUMN($M74:AQ74))-COLUMN($M74:AQ74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AR60,N(OFFSET($M74:AR74,0,MAX(COLUMN($M74:AR74))-COLUMN($M74:AR74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AS60,N(OFFSET($M74:AS74,0,MAX(COLUMN($M74:AS74))-COLUMN($M74:AS74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AT60,N(OFFSET($M74:AT74,0,MAX(COLUMN($M74:AT74))-COLUMN($M74:AT74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AU60,N(OFFSET($M74:AU74,0,MAX(COLUMN($M74:AU74))-COLUMN($M74:AU74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AV60,N(OFFSET($M74:AV74,0,MAX(COLUMN($M74:AV74))-COLUMN($M74:AV74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AW60,N(OFFSET($M74:AW74,0,MAX(COLUMN($M74:AW74))-COLUMN($M74:AW74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AX60,N(OFFSET($M74:AX74,0,MAX(COLUMN($M74:AX74))-COLUMN($M74:AX74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AY60,N(OFFSET($M74:AY74,0,MAX(COLUMN($M74:AY74))-COLUMN($M74:AY74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:AZ60,N(OFFSET($M74:AZ74,0,MAX(COLUMN($M74:AZ74))-COLUMN($M74:AZ74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:BA60,N(OFFSET($M74:BA74,0,MAX(COLUMN($M74:BA74))-COLUMN($M74:BA74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:BB60,N(OFFSET($M74:BB74,0,MAX(COLUMN($M74:BB74))-COLUMN($M74:BB74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:BC60,N(OFFSET($M74:BC74,0,MAX(COLUMN($M74:BC74))-COLUMN($M74:BC74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:BD60,N(OFFSET($M74:BD74,0,MAX(COLUMN($M74:BD74))-COLUMN($M74:BD74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:BE60,N(OFFSET($M74:BE74,0,MAX(COLUMN($M74:BE74))-COLUMN($M74:BE74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:BF60,N(OFFSET($M74:BF74,0,MAX(COLUMN($M74:BF74))-COLUMN($M74:BF74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:BG60,N(OFFSET($M74:BG74,0,MAX(COLUMN($M74:BG74))-COLUMN($M74:BG74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:BH60,N(OFFSET($M74:BH74,0,MAX(COLUMN($M74:BH74))-COLUMN($M74:BH74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:BI60,N(OFFSET($M74:BI74,0,MAX(COLUMN($M74:BI74))-COLUMN($M74:BI74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:BJ60,N(OFFSET($M74:BJ74,0,MAX(COLUMN($M74:BJ74))-COLUMN($M74:BJ74),1,1)))","v":0},{"$f":"-SUMPRODUCT($M60:BK60,N(OFFSET($M74:BK74,0,MAX(COLUMN($M74:BK74))-COLUMN($M74:BK74),1,1)))","v":0}]
[null,null,6,{"$f":"D$15","v":"…"},null,{"$f":"Input!F30","v":21.959459459459453},4.5538461538461555E-2,null,0,0,null,null,{"$f":"-SUMPRODUCT(M61:$M61,N(OFFSET(M75:$M75,0,MAX(COLUMN(M75:$M75))-COLUMN(M75:$M75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:N61,N(OFFSET($M75:N75,0,MAX(COLUMN($M75:N75))-COLUMN($M75:N75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:O61,N(OFFSET($M75:O75,0,MAX(COLUMN($M75:O75))-COLUMN($M75:O75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:P61,N(OFFSET($M75:P75,0,MAX(COLUMN($M75:P75))-COLUMN($M75:P75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:Q61,N(OFFSET($M75:Q75,0,MAX(COLUMN($M75:Q75))-COLUMN($M75:Q75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:R61,N(OFFSET($M75:R75,0,MAX(COLUMN($M75:R75))-COLUMN($M75:R75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:S61,N(OFFSET($M75:S75,0,MAX(COLUMN($M75:S75))-COLUMN($M75:S75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:T61,N(OFFSET($M75:T75,0,MAX(COLUMN($M75:T75))-COLUMN($M75:T75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:U61,N(OFFSET($M75:U75,0,MAX(COLUMN($M75:U75))-COLUMN($M75:U75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:V61,N(OFFSET($M75:V75,0,MAX(COLUMN($M75:V75))-COLUMN($M75:V75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:W61,N(OFFSET($M75:W75,0,MAX(COLUMN($M75:W75))-COLUMN($M75:W75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:X61,N(OFFSET($M75:X75,0,MAX(COLUMN($M75:X75))-COLUMN($M75:X75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:Y61,N(OFFSET($M75:Y75,0,MAX(COLUMN($M75:Y75))-COLUMN($M75:Y75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:Z61,N(OFFSET($M75:Z75,0,MAX(COLUMN($M75:Z75))-COLUMN($M75:Z75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AA61,N(OFFSET($M75:AA75,0,MAX(COLUMN($M75:AA75))-COLUMN($M75:AA75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AB61,N(OFFSET($M75:AB75,0,MAX(COLUMN($M75:AB75))-COLUMN($M75:AB75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AC61,N(OFFSET($M75:AC75,0,MAX(COLUMN($M75:AC75))-COLUMN($M75:AC75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AD61,N(OFFSET($M75:AD75,0,MAX(COLUMN($M75:AD75))-COLUMN($M75:AD75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AE61,N(OFFSET($M75:AE75,0,MAX(COLUMN($M75:AE75))-COLUMN($M75:AE75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AF61,N(OFFSET($M75:AF75,0,MAX(COLUMN($M75:AF75))-COLUMN($M75:AF75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AG61,N(OFFSET($M75:AG75,0,MAX(COLUMN($M75:AG75))-COLUMN($M75:AG75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AH61,N(OFFSET($M75:AH75,0,MAX(COLUMN($M75:AH75))-COLUMN($M75:AH75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AI61,N(OFFSET($M75:AI75,0,MAX(COLUMN($M75:AI75))-COLUMN($M75:AI75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AJ61,N(OFFSET($M75:AJ75,0,MAX(COLUMN($M75:AJ75))-COLUMN($M75:AJ75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AK61,N(OFFSET($M75:AK75,0,MAX(COLUMN($M75:AK75))-COLUMN($M75:AK75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AL61,N(OFFSET($M75:AL75,0,MAX(COLUMN($M75:AL75))-COLUMN($M75:AL75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AM61,N(OFFSET($M75:AM75,0,MAX(COLUMN($M75:AM75))-COLUMN($M75:AM75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AN61,N(OFFSET($M75:AN75,0,MAX(COLUMN($M75:AN75))-COLUMN($M75:AN75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AO61,N(OFFSET($M75:AO75,0,MAX(COLUMN($M75:AO75))-COLUMN($M75:AO75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AP61,N(OFFSET($M75:AP75,0,MAX(COLUMN($M75:AP75))-COLUMN($M75:AP75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AQ61,N(OFFSET($M75:AQ75,0,MAX(COLUMN($M75:AQ75))-COLUMN($M75:AQ75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AR61,N(OFFSET($M75:AR75,0,MAX(COLUMN($M75:AR75))-COLUMN($M75:AR75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AS61,N(OFFSET($M75:AS75,0,MAX(COLUMN($M75:AS75))-COLUMN($M75:AS75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AT61,N(OFFSET($M75:AT75,0,MAX(COLUMN($M75:AT75))-COLUMN($M75:AT75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AU61,N(OFFSET($M75:AU75,0,MAX(COLUMN($M75:AU75))-COLUMN($M75:AU75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AV61,N(OFFSET($M75:AV75,0,MAX(COLUMN($M75:AV75))-COLUMN($M75:AV75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AW61,N(OFFSET($M75:AW75,0,MAX(COLUMN($M75:AW75))-COLUMN($M75:AW75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AX61,N(OFFSET($M75:AX75,0,MAX(COLUMN($M75:AX75))-COLUMN($M75:AX75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AY61,N(OFFSET($M75:AY75,0,MAX(COLUMN($M75:AY75))-COLUMN($M75:AY75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:AZ61,N(OFFSET($M75:AZ75,0,MAX(COLUMN($M75:AZ75))-COLUMN($M75:AZ75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:BA61,N(OFFSET($M75:BA75,0,MAX(COLUMN($M75:BA75))-COLUMN($M75:BA75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:BB61,N(OFFSET($M75:BB75,0,MAX(COLUMN($M75:BB75))-COLUMN($M75:BB75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:BC61,N(OFFSET($M75:BC75,0,MAX(COLUMN($M75:BC75))-COLUMN($M75:BC75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:BD61,N(OFFSET($M75:BD75,0,MAX(COLUMN($M75:BD75))-COLUMN($M75:BD75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:BE61,N(OFFSET($M75:BE75,0,MAX(COLUMN($M75:BE75))-COLUMN($M75:BE75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:BF61,N(OFFSET($M75:BF75,0,MAX(COLUMN($M75:BF75))-COLUMN($M75:BF75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:BG61,N(OFFSET($M75:BG75,0,MAX(COLUMN($M75:BG75))-COLUMN($M75:BG75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:BH61,N(OFFSET($M75:BH75,0,MAX(COLUMN($M75:BH75))-COLUMN($M75:BH75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:BI61,N(OFFSET($M75:BI75,0,MAX(COLUMN($M75:BI75))-COLUMN($M75:BI75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:BJ61,N(OFFSET($M75:BJ75,0,MAX(COLUMN($M75:BJ75))-COLUMN($M75:BJ75),1,1)))","v":0},{"$f":"-SUMPRODUCT($M61:BK61,N(OFFSET($M75:BK75,0,MAX(COLUMN($M75:BK75))-COLUMN($M75:BK75),1,1)))","v":0}]
[null,null,7,{"$f":"D$16","v":"…"},null,{"$f":"Input!F31","v":21.959459459459453},4.5538461538461555E-2,null,0,0,null,null,{"$f":"-SUMPRODUCT(M62:$M62,N(OFFSET(M76:$M76,0,MAX(COLUMN(M76:$M76))-COLUMN(M76:$M76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:N62,N(OFFSET($M76:N76,0,MAX(COLUMN($M76:N76))-COLUMN($M76:N76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:O62,N(OFFSET($M76:O76,0,MAX(COLUMN($M76:O76))-COLUMN($M76:O76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:P62,N(OFFSET($M76:P76,0,MAX(COLUMN($M76:P76))-COLUMN($M76:P76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:Q62,N(OFFSET($M76:Q76,0,MAX(COLUMN($M76:Q76))-COLUMN($M76:Q76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:R62,N(OFFSET($M76:R76,0,MAX(COLUMN($M76:R76))-COLUMN($M76:R76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:S62,N(OFFSET($M76:S76,0,MAX(COLUMN($M76:S76))-COLUMN($M76:S76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:T62,N(OFFSET($M76:T76,0,MAX(COLUMN($M76:T76))-COLUMN($M76:T76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:U62,N(OFFSET($M76:U76,0,MAX(COLUMN($M76:U76))-COLUMN($M76:U76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:V62,N(OFFSET($M76:V76,0,MAX(COLUMN($M76:V76))-COLUMN($M76:V76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:W62,N(OFFSET($M76:W76,0,MAX(COLUMN($M76:W76))-COLUMN($M76:W76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:X62,N(OFFSET($M76:X76,0,MAX(COLUMN($M76:X76))-COLUMN($M76:X76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:Y62,N(OFFSET($M76:Y76,0,MAX(COLUMN($M76:Y76))-COLUMN($M76:Y76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:Z62,N(OFFSET($M76:Z76,0,MAX(COLUMN($M76:Z76))-COLUMN($M76:Z76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AA62,N(OFFSET($M76:AA76,0,MAX(COLUMN($M76:AA76))-COLUMN($M76:AA76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AB62,N(OFFSET($M76:AB76,0,MAX(COLUMN($M76:AB76))-COLUMN($M76:AB76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AC62,N(OFFSET($M76:AC76,0,MAX(COLUMN($M76:AC76))-COLUMN($M76:AC76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AD62,N(OFFSET($M76:AD76,0,MAX(COLUMN($M76:AD76))-COLUMN($M76:AD76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AE62,N(OFFSET($M76:AE76,0,MAX(COLUMN($M76:AE76))-COLUMN($M76:AE76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AF62,N(OFFSET($M76:AF76,0,MAX(COLUMN($M76:AF76))-COLUMN($M76:AF76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AG62,N(OFFSET($M76:AG76,0,MAX(COLUMN($M76:AG76))-COLUMN($M76:AG76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AH62,N(OFFSET($M76:AH76,0,MAX(COLUMN($M76:AH76))-COLUMN($M76:AH76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AI62,N(OFFSET($M76:AI76,0,MAX(COLUMN($M76:AI76))-COLUMN($M76:AI76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AJ62,N(OFFSET($M76:AJ76,0,MAX(COLUMN($M76:AJ76))-COLUMN($M76:AJ76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AK62,N(OFFSET($M76:AK76,0,MAX(COLUMN($M76:AK76))-COLUMN($M76:AK76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AL62,N(OFFSET($M76:AL76,0,MAX(COLUMN($M76:AL76))-COLUMN($M76:AL76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AM62,N(OFFSET($M76:AM76,0,MAX(COLUMN($M76:AM76))-COLUMN($M76:AM76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AN62,N(OFFSET($M76:AN76,0,MAX(COLUMN($M76:AN76))-COLUMN($M76:AN76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AO62,N(OFFSET($M76:AO76,0,MAX(COLUMN($M76:AO76))-COLUMN($M76:AO76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AP62,N(OFFSET($M76:AP76,0,MAX(COLUMN($M76:AP76))-COLUMN($M76:AP76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AQ62,N(OFFSET($M76:AQ76,0,MAX(COLUMN($M76:AQ76))-COLUMN($M76:AQ76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AR62,N(OFFSET($M76:AR76,0,MAX(COLUMN($M76:AR76))-COLUMN($M76:AR76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AS62,N(OFFSET($M76:AS76,0,MAX(COLUMN($M76:AS76))-COLUMN($M76:AS76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AT62,N(OFFSET($M76:AT76,0,MAX(COLUMN($M76:AT76))-COLUMN($M76:AT76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AU62,N(OFFSET($M76:AU76,0,MAX(COLUMN($M76:AU76))-COLUMN($M76:AU76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AV62,N(OFFSET($M76:AV76,0,MAX(COLUMN($M76:AV76))-COLUMN($M76:AV76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AW62,N(OFFSET($M76:AW76,0,MAX(COLUMN($M76:AW76))-COLUMN($M76:AW76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AX62,N(OFFSET($M76:AX76,0,MAX(COLUMN($M76:AX76))-COLUMN($M76:AX76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AY62,N(OFFSET($M76:AY76,0,MAX(COLUMN($M76:AY76))-COLUMN($M76:AY76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:AZ62,N(OFFSET($M76:AZ76,0,MAX(COLUMN($M76:AZ76))-COLUMN($M76:AZ76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:BA62,N(OFFSET($M76:BA76,0,MAX(COLUMN($M76:BA76))-COLUMN($M76:BA76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:BB62,N(OFFSET($M76:BB76,0,MAX(COLUMN($M76:BB76))-COLUMN($M76:BB76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:BC62,N(OFFSET($M76:BC76,0,MAX(COLUMN($M76:BC76))-COLUMN($M76:BC76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:BD62,N(OFFSET($M76:BD76,0,MAX(COLUMN($M76:BD76))-COLUMN($M76:BD76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:BE62,N(OFFSET($M76:BE76,0,MAX(COLUMN($M76:BE76))-COLUMN($M76:BE76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:BF62,N(OFFSET($M76:BF76,0,MAX(COLUMN($M76:BF76))-COLUMN($M76:BF76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:BG62,N(OFFSET($M76:BG76,0,MAX(COLUMN($M76:BG76))-COLUMN($M76:BG76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:BH62,N(OFFSET($M76:BH76,0,MAX(COLUMN($M76:BH76))-COLUMN($M76:BH76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:BI62,N(OFFSET($M76:BI76,0,MAX(COLUMN($M76:BI76))-COLUMN($M76:BI76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:BJ62,N(OFFSET($M76:BJ76,0,MAX(COLUMN($M76:BJ76))-COLUMN($M76:BJ76),1,1)))","v":0},{"$f":"-SUMPRODUCT($M62:BK62,N(OFFSET($M76:BK76,0,MAX(COLUMN($M76:BK76))-COLUMN($M76:BK76),1,1)))","v":0}]
[null,null,8,{"$f":"D$17","v":"…"},null,{"$f":"Input!F32","v":21.959459459459453},4.5538461538461555E-2,null,0,0,null,null,{"$f":"-SUMPRODUCT(M63:$M63,N(OFFSET(M77:$M77,0,MAX(COLUMN(M77:$M77))-COLUMN(M77:$M77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:N63,N(OFFSET($M77:N77,0,MAX(COLUMN($M77:N77))-COLUMN($M77:N77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:O63,N(OFFSET($M77:O77,0,MAX(COLUMN($M77:O77))-COLUMN($M77:O77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:P63,N(OFFSET($M77:P77,0,MAX(COLUMN($M77:P77))-COLUMN($M77:P77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:Q63,N(OFFSET($M77:Q77,0,MAX(COLUMN($M77:Q77))-COLUMN($M77:Q77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:R63,N(OFFSET($M77:R77,0,MAX(COLUMN($M77:R77))-COLUMN($M77:R77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:S63,N(OFFSET($M77:S77,0,MAX(COLUMN($M77:S77))-COLUMN($M77:S77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:T63,N(OFFSET($M77:T77,0,MAX(COLUMN($M77:T77))-COLUMN($M77:T77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:U63,N(OFFSET($M77:U77,0,MAX(COLUMN($M77:U77))-COLUMN($M77:U77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:V63,N(OFFSET($M77:V77,0,MAX(COLUMN($M77:V77))-COLUMN($M77:V77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:W63,N(OFFSET($M77:W77,0,MAX(COLUMN($M77:W77))-COLUMN($M77:W77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:X63,N(OFFSET($M77:X77,0,MAX(COLUMN($M77:X77))-COLUMN($M77:X77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:Y63,N(OFFSET($M77:Y77,0,MAX(COLUMN($M77:Y77))-COLUMN($M77:Y77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:Z63,N(OFFSET($M77:Z77,0,MAX(COLUMN($M77:Z77))-COLUMN($M77:Z77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AA63,N(OFFSET($M77:AA77,0,MAX(COLUMN($M77:AA77))-COLUMN($M77:AA77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AB63,N(OFFSET($M77:AB77,0,MAX(COLUMN($M77:AB77))-COLUMN($M77:AB77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AC63,N(OFFSET($M77:AC77,0,MAX(COLUMN($M77:AC77))-COLUMN($M77:AC77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AD63,N(OFFSET($M77:AD77,0,MAX(COLUMN($M77:AD77))-COLUMN($M77:AD77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AE63,N(OFFSET($M77:AE77,0,MAX(COLUMN($M77:AE77))-COLUMN($M77:AE77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AF63,N(OFFSET($M77:AF77,0,MAX(COLUMN($M77:AF77))-COLUMN($M77:AF77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AG63,N(OFFSET($M77:AG77,0,MAX(COLUMN($M77:AG77))-COLUMN($M77:AG77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AH63,N(OFFSET($M77:AH77,0,MAX(COLUMN($M77:AH77))-COLUMN($M77:AH77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AI63,N(OFFSET($M77:AI77,0,MAX(COLUMN($M77:AI77))-COLUMN($M77:AI77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AJ63,N(OFFSET($M77:AJ77,0,MAX(COLUMN($M77:AJ77))-COLUMN($M77:AJ77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AK63,N(OFFSET($M77:AK77,0,MAX(COLUMN($M77:AK77))-COLUMN($M77:AK77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AL63,N(OFFSET($M77:AL77,0,MAX(COLUMN($M77:AL77))-COLUMN($M77:AL77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AM63,N(OFFSET($M77:AM77,0,MAX(COLUMN($M77:AM77))-COLUMN($M77:AM77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AN63,N(OFFSET($M77:AN77,0,MAX(COLUMN($M77:AN77))-COLUMN($M77:AN77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AO63,N(OFFSET($M77:AO77,0,MAX(COLUMN($M77:AO77))-COLUMN($M77:AO77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AP63,N(OFFSET($M77:AP77,0,MAX(COLUMN($M77:AP77))-COLUMN($M77:AP77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AQ63,N(OFFSET($M77:AQ77,0,MAX(COLUMN($M77:AQ77))-COLUMN($M77:AQ77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AR63,N(OFFSET($M77:AR77,0,MAX(COLUMN($M77:AR77))-COLUMN($M77:AR77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AS63,N(OFFSET($M77:AS77,0,MAX(COLUMN($M77:AS77))-COLUMN($M77:AS77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AT63,N(OFFSET($M77:AT77,0,MAX(COLUMN($M77:AT77))-COLUMN($M77:AT77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AU63,N(OFFSET($M77:AU77,0,MAX(COLUMN($M77:AU77))-COLUMN($M77:AU77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AV63,N(OFFSET($M77:AV77,0,MAX(COLUMN($M77:AV77))-COLUMN($M77:AV77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AW63,N(OFFSET($M77:AW77,0,MAX(COLUMN($M77:AW77))-COLUMN($M77:AW77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AX63,N(OFFSET($M77:AX77,0,MAX(COLUMN($M77:AX77))-COLUMN($M77:AX77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AY63,N(OFFSET($M77:AY77,0,MAX(COLUMN($M77:AY77))-COLUMN($M77:AY77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:AZ63,N(OFFSET($M77:AZ77,0,MAX(COLUMN($M77:AZ77))-COLUMN($M77:AZ77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:BA63,N(OFFSET($M77:BA77,0,MAX(COLUMN($M77:BA77))-COLUMN($M77:BA77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:BB63,N(OFFSET($M77:BB77,0,MAX(COLUMN($M77:BB77))-COLUMN($M77:BB77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:BC63,N(OFFSET($M77:BC77,0,MAX(COLUMN($M77:BC77))-COLUMN($M77:BC77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:BD63,N(OFFSET($M77:BD77,0,MAX(COLUMN($M77:BD77))-COLUMN($M77:BD77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:BE63,N(OFFSET($M77:BE77,0,MAX(COLUMN($M77:BE77))-COLUMN($M77:BE77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:BF63,N(OFFSET($M77:BF77,0,MAX(COLUMN($M77:BF77))-COLUMN($M77:BF77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:BG63,N(OFFSET($M77:BG77,0,MAX(COLUMN($M77:BG77))-COLUMN($M77:BG77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:BH63,N(OFFSET($M77:BH77,0,MAX(COLUMN($M77:BH77))-COLUMN($M77:BH77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:BI63,N(OFFSET($M77:BI77,0,MAX(COLUMN($M77:BI77))-COLUMN($M77:BI77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:BJ63,N(OFFSET($M77:BJ77,0,MAX(COLUMN($M77:BJ77))-COLUMN($M77:BJ77),1,1)))","v":0},{"$f":"-SUMPRODUCT($M63:BK63,N(OFFSET($M77:BK77,0,MAX(COLUMN($M77:BK77))-COLUMN($M77:BK77),1,1)))","v":0}]
[null,null,9,{"$f":"D$18","v":"…"},null,{"$f":"Input!F33","v":21.959459459459453},4.5538461538461555E-2,null,0,0,null,null,{"$f":"-SUMPRODUCT(M64:$M64,N(OFFSET(M78:$M78,0,MAX(COLUMN(M78:$M78))-COLUMN(M78:$M78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:N64,N(OFFSET($M78:N78,0,MAX(COLUMN($M78:N78))-COLUMN($M78:N78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:O64,N(OFFSET($M78:O78,0,MAX(COLUMN($M78:O78))-COLUMN($M78:O78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:P64,N(OFFSET($M78:P78,0,MAX(COLUMN($M78:P78))-COLUMN($M78:P78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:Q64,N(OFFSET($M78:Q78,0,MAX(COLUMN($M78:Q78))-COLUMN($M78:Q78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:R64,N(OFFSET($M78:R78,0,MAX(COLUMN($M78:R78))-COLUMN($M78:R78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:S64,N(OFFSET($M78:S78,0,MAX(COLUMN($M78:S78))-COLUMN($M78:S78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:T64,N(OFFSET($M78:T78,0,MAX(COLUMN($M78:T78))-COLUMN($M78:T78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:U64,N(OFFSET($M78:U78,0,MAX(COLUMN($M78:U78))-COLUMN($M78:U78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:V64,N(OFFSET($M78:V78,0,MAX(COLUMN($M78:V78))-COLUMN($M78:V78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:W64,N(OFFSET($M78:W78,0,MAX(COLUMN($M78:W78))-COLUMN($M78:W78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:X64,N(OFFSET($M78:X78,0,MAX(COLUMN($M78:X78))-COLUMN($M78:X78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:Y64,N(OFFSET($M78:Y78,0,MAX(COLUMN($M78:Y78))-COLUMN($M78:Y78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:Z64,N(OFFSET($M78:Z78,0,MAX(COLUMN($M78:Z78))-COLUMN($M78:Z78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AA64,N(OFFSET($M78:AA78,0,MAX(COLUMN($M78:AA78))-COLUMN($M78:AA78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AB64,N(OFFSET($M78:AB78,0,MAX(COLUMN($M78:AB78))-COLUMN($M78:AB78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AC64,N(OFFSET($M78:AC78,0,MAX(COLUMN($M78:AC78))-COLUMN($M78:AC78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AD64,N(OFFSET($M78:AD78,0,MAX(COLUMN($M78:AD78))-COLUMN($M78:AD78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AE64,N(OFFSET($M78:AE78,0,MAX(COLUMN($M78:AE78))-COLUMN($M78:AE78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AF64,N(OFFSET($M78:AF78,0,MAX(COLUMN($M78:AF78))-COLUMN($M78:AF78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AG64,N(OFFSET($M78:AG78,0,MAX(COLUMN($M78:AG78))-COLUMN($M78:AG78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AH64,N(OFFSET($M78:AH78,0,MAX(COLUMN($M78:AH78))-COLUMN($M78:AH78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AI64,N(OFFSET($M78:AI78,0,MAX(COLUMN($M78:AI78))-COLUMN($M78:AI78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AJ64,N(OFFSET($M78:AJ78,0,MAX(COLUMN($M78:AJ78))-COLUMN($M78:AJ78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AK64,N(OFFSET($M78:AK78,0,MAX(COLUMN($M78:AK78))-COLUMN($M78:AK78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AL64,N(OFFSET($M78:AL78,0,MAX(COLUMN($M78:AL78))-COLUMN($M78:AL78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AM64,N(OFFSET($M78:AM78,0,MAX(COLUMN($M78:AM78))-COLUMN($M78:AM78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AN64,N(OFFSET($M78:AN78,0,MAX(COLUMN($M78:AN78))-COLUMN($M78:AN78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AO64,N(OFFSET($M78:AO78,0,MAX(COLUMN($M78:AO78))-COLUMN($M78:AO78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AP64,N(OFFSET($M78:AP78,0,MAX(COLUMN($M78:AP78))-COLUMN($M78:AP78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AQ64,N(OFFSET($M78:AQ78,0,MAX(COLUMN($M78:AQ78))-COLUMN($M78:AQ78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AR64,N(OFFSET($M78:AR78,0,MAX(COLUMN($M78:AR78))-COLUMN($M78:AR78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AS64,N(OFFSET($M78:AS78,0,MAX(COLUMN($M78:AS78))-COLUMN($M78:AS78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AT64,N(OFFSET($M78:AT78,0,MAX(COLUMN($M78:AT78))-COLUMN($M78:AT78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AU64,N(OFFSET($M78:AU78,0,MAX(COLUMN($M78:AU78))-COLUMN($M78:AU78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AV64,N(OFFSET($M78:AV78,0,MAX(COLUMN($M78:AV78))-COLUMN($M78:AV78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AW64,N(OFFSET($M78:AW78,0,MAX(COLUMN($M78:AW78))-COLUMN($M78:AW78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AX64,N(OFFSET($M78:AX78,0,MAX(COLUMN($M78:AX78))-COLUMN($M78:AX78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AY64,N(OFFSET($M78:AY78,0,MAX(COLUMN($M78:AY78))-COLUMN($M78:AY78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:AZ64,N(OFFSET($M78:AZ78,0,MAX(COLUMN($M78:AZ78))-COLUMN($M78:AZ78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:BA64,N(OFFSET($M78:BA78,0,MAX(COLUMN($M78:BA78))-COLUMN($M78:BA78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:BB64,N(OFFSET($M78:BB78,0,MAX(COLUMN($M78:BB78))-COLUMN($M78:BB78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:BC64,N(OFFSET($M78:BC78,0,MAX(COLUMN($M78:BC78))-COLUMN($M78:BC78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:BD64,N(OFFSET($M78:BD78,0,MAX(COLUMN($M78:BD78))-COLUMN($M78:BD78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:BE64,N(OFFSET($M78:BE78,0,MAX(COLUMN($M78:BE78))-COLUMN($M78:BE78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:BF64,N(OFFSET($M78:BF78,0,MAX(COLUMN($M78:BF78))-COLUMN($M78:BF78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:BG64,N(OFFSET($M78:BG78,0,MAX(COLUMN($M78:BG78))-COLUMN($M78:BG78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:BH64,N(OFFSET($M78:BH78,0,MAX(COLUMN($M78:BH78))-COLUMN($M78:BH78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:BI64,N(OFFSET($M78:BI78,0,MAX(COLUMN($M78:BI78))-COLUMN($M78:BI78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:BJ64,N(OFFSET($M78:BJ78,0,MAX(COLUMN($M78:BJ78))-COLUMN($M78:BJ78),1,1)))","v":0},{"$f":"-SUMPRODUCT($M64:BK64,N(OFFSET($M78:BK78,0,MAX(COLUMN($M78:BK78))-COLUMN($M78:BK78),1,1)))","v":0}]
[null,null,10,{"$f":"D$19","v":"…"},null,{"$f":"Input!F34","v":21.959459459459453},4.5538461538461555E-2,null,0,0,null,null,{"$f":"-SUMPRODUCT(M65:$M65,N(OFFSET(M79:$M79,0,MAX(COLUMN(M79:$M79))-COLUMN(M79:$M79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:N65,N(OFFSET($M79:N79,0,MAX(COLUMN($M79:N79))-COLUMN($M79:N79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:O65,N(OFFSET($M79:O79,0,MAX(COLUMN($M79:O79))-COLUMN($M79:O79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:P65,N(OFFSET($M79:P79,0,MAX(COLUMN($M79:P79))-COLUMN($M79:P79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:Q65,N(OFFSET($M79:Q79,0,MAX(COLUMN($M79:Q79))-COLUMN($M79:Q79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:R65,N(OFFSET($M79:R79,0,MAX(COLUMN($M79:R79))-COLUMN($M79:R79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:S65,N(OFFSET($M79:S79,0,MAX(COLUMN($M79:S79))-COLUMN($M79:S79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:T65,N(OFFSET($M79:T79,0,MAX(COLUMN($M79:T79))-COLUMN($M79:T79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:U65,N(OFFSET($M79:U79,0,MAX(COLUMN($M79:U79))-COLUMN($M79:U79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:V65,N(OFFSET($M79:V79,0,MAX(COLUMN($M79:V79))-COLUMN($M79:V79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:W65,N(OFFSET($M79:W79,0,MAX(COLUMN($M79:W79))-COLUMN($M79:W79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:X65,N(OFFSET($M79:X79,0,MAX(COLUMN($M79:X79))-COLUMN($M79:X79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:Y65,N(OFFSET($M79:Y79,0,MAX(COLUMN($M79:Y79))-COLUMN($M79:Y79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:Z65,N(OFFSET($M79:Z79,0,MAX(COLUMN($M79:Z79))-COLUMN($M79:Z79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AA65,N(OFFSET($M79:AA79,0,MAX(COLUMN($M79:AA79))-COLUMN($M79:AA79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AB65,N(OFFSET($M79:AB79,0,MAX(COLUMN($M79:AB79))-COLUMN($M79:AB79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AC65,N(OFFSET($M79:AC79,0,MAX(COLUMN($M79:AC79))-COLUMN($M79:AC79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AD65,N(OFFSET($M79:AD79,0,MAX(COLUMN($M79:AD79))-COLUMN($M79:AD79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AE65,N(OFFSET($M79:AE79,0,MAX(COLUMN($M79:AE79))-COLUMN($M79:AE79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AF65,N(OFFSET($M79:AF79,0,MAX(COLUMN($M79:AF79))-COLUMN($M79:AF79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AG65,N(OFFSET($M79:AG79,0,MAX(COLUMN($M79:AG79))-COLUMN($M79:AG79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AH65,N(OFFSET($M79:AH79,0,MAX(COLUMN($M79:AH79))-COLUMN($M79:AH79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AI65,N(OFFSET($M79:AI79,0,MAX(COLUMN($M79:AI79))-COLUMN($M79:AI79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AJ65,N(OFFSET($M79:AJ79,0,MAX(COLUMN($M79:AJ79))-COLUMN($M79:AJ79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AK65,N(OFFSET($M79:AK79,0,MAX(COLUMN($M79:AK79))-COLUMN($M79:AK79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AL65,N(OFFSET($M79:AL79,0,MAX(COLUMN($M79:AL79))-COLUMN($M79:AL79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AM65,N(OFFSET($M79:AM79,0,MAX(COLUMN($M79:AM79))-COLUMN($M79:AM79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AN65,N(OFFSET($M79:AN79,0,MAX(COLUMN($M79:AN79))-COLUMN($M79:AN79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AO65,N(OFFSET($M79:AO79,0,MAX(COLUMN($M79:AO79))-COLUMN($M79:AO79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AP65,N(OFFSET($M79:AP79,0,MAX(COLUMN($M79:AP79))-COLUMN($M79:AP79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AQ65,N(OFFSET($M79:AQ79,0,MAX(COLUMN($M79:AQ79))-COLUMN($M79:AQ79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AR65,N(OFFSET($M79:AR79,0,MAX(COLUMN($M79:AR79))-COLUMN($M79:AR79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AS65,N(OFFSET($M79:AS79,0,MAX(COLUMN($M79:AS79))-COLUMN($M79:AS79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AT65,N(OFFSET($M79:AT79,0,MAX(COLUMN($M79:AT79))-COLUMN($M79:AT79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AU65,N(OFFSET($M79:AU79,0,MAX(COLUMN($M79:AU79))-COLUMN($M79:AU79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AV65,N(OFFSET($M79:AV79,0,MAX(COLUMN($M79:AV79))-COLUMN($M79:AV79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AW65,N(OFFSET($M79:AW79,0,MAX(COLUMN($M79:AW79))-COLUMN($M79:AW79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AX65,N(OFFSET($M79:AX79,0,MAX(COLUMN($M79:AX79))-COLUMN($M79:AX79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AY65,N(OFFSET($M79:AY79,0,MAX(COLUMN($M79:AY79))-COLUMN($M79:AY79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:AZ65,N(OFFSET($M79:AZ79,0,MAX(COLUMN($M79:AZ79))-COLUMN($M79:AZ79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:BA65,N(OFFSET($M79:BA79,0,MAX(COLUMN($M79:BA79))-COLUMN($M79:BA79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:BB65,N(OFFSET($M79:BB79,0,MAX(COLUMN($M79:BB79))-COLUMN($M79:BB79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:BC65,N(OFFSET($M79:BC79,0,MAX(COLUMN($M79:BC79))-COLUMN($M79:BC79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:BD65,N(OFFSET($M79:BD79,0,MAX(COLUMN($M79:BD79))-COLUMN($M79:BD79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:BE65,N(OFFSET($M79:BE79,0,MAX(COLUMN($M79:BE79))-COLUMN($M79:BE79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:BF65,N(OFFSET($M79:BF79,0,MAX(COLUMN($M79:BF79))-COLUMN($M79:BF79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:BG65,N(OFFSET($M79:BG79,0,MAX(COLUMN($M79:BG79))-COLUMN($M79:BG79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:BH65,N(OFFSET($M79:BH79,0,MAX(COLUMN($M79:BH79))-COLUMN($M79:BH79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:BI65,N(OFFSET($M79:BI79,0,MAX(COLUMN($M79:BI79))-COLUMN($M79:BI79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:BJ65,N(OFFSET($M79:BJ79,0,MAX(COLUMN($M79:BJ79))-COLUMN($M79:BJ79),1,1)))","v":0},{"$f":"-SUMPRODUCT($M65:BK65,N(OFFSET($M79:BK79,0,MAX(COLUMN($M79:BK79))-COLUMN($M79:BK79),1,1)))","v":0}]
[null,null,null,{"$f":"D85","v":"Book Depreciation"},null,null,null,null,{"$f":"SUM(I86:I95)","v":-84491.129756087146},{"$f":"SUM(J86:J95)","v":52131.804377939785},null,null,{"$f":"SUM(M86:M95)","v":0},-1461.5768779434482,-6591.2002082807385,-12541.53627721305,-14823.825893751518,-14823.825893751518,-14823.825893751518,-14823.825893751518,-14823.825893751518,-14466.646272233582,-14109.466650715643,-12428.097325238949,-10454.453158573175,-9865.515715579495,-8653.7508795063877,-5685.2400303610939,-2270.4452092405354,-240.80698603036581,427.44503093603635,901.66883284597861,3568.8032294501791,4329.956737788325,4874.6500726412123,6978.2075437975254,8137.8232182224237,10535.542728593678,13284.273509303814,15847.684832485653,16514.144002954985,{"$f":"SUM(AP86:AP95)","v":16514.144002954985},16514.144002954985,16514.144002954985,16514.144002954985,15714.465839714354,15263.402269043907,12687.894941011746,10648.779771677095,7705.3560941810629,5719.9558818817577,4012.8386456289322,1607.3260431981396,202.87420043705242,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Book Gain/(Loss) [Land]"]
[null,null,null,"Schedule",null,{"$f":"Input!$E$64","v":2036.9594594594594},{"$f":"Input!$E$66","v":5},null,null,{"$f":"SUM(M100:BK100)","v":1},null,null,{"$f":"IF(M$3>=$F100,MIN(1/$G100,1-SUM($L100:L100)),0)","v":0},{"$f":"IF(N$3>=$F100,MIN(1/$G100,1-SUM($L100:M100)),0)","v":0},{"$f":"IF(O$3>=$F100,MIN(1/$G100,1-SUM($L100:N100)),0)","v":0},{"$f":"IF(P$3>=$F100,MIN(1/$G100,1-SUM($L100:O100)),0)","v":0},{"$f":"IF(Q$3>=$F100,MIN(1/$G100,1-SUM($L100:P100)),0)","v":0},{"$f":"IF(R$3>=$F100,MIN(1/$G100,1-SUM($L100:Q100)),0)","v":0},{"$f":"IF(S$3>=$F100,MIN(1/$G100,1-SUM($L100:R100)),0)","v":0},{"$f":"IF(T$3>=$F100,MIN(1/$G100,1-SUM($L100:S100)),0)","v":0},{"$f":"IF(U$3>=$F100,MIN(1/$G100,1-SUM($L100:T100)),0)","v":0},{"$f":"IF(V$3>=$F100,MIN(1/$G100,1-SUM($L100:U100)),0)","v":0},{"$f":"IF(W$3>=$F100,MIN(1/$G100,1-SUM($L100:V100)),0)","v":0},{"$f":"IF(X$3>=$F100,MIN(1/$G100,1-SUM($L100:W100)),0)","v":0},{"$f":"IF(Y$3>=$F100,MIN(1/$G100,1-SUM($L100:X100)),0)","v":0},{"$f":"IF(Z$3>=$F100,MIN(1/$G100,1-SUM($L100:Y100)),0)","v":0},{"$f":"IF(AA$3>=$F100,MIN(1/$G100,1-SUM($L100:Z100)),0)","v":0},{"$f":"IF(AB$3>=$F100,MIN(1/$G100,1-SUM($L100:AA100)),0)","v":0},{"$f":"IF(AC$3>=$F100,MIN(1/$G100,1-SUM($L100:AB100)),0)","v":0},{"$f":"IF(AD$3>=$F100,MIN(1/$G100,1-SUM($L100:AC100)),0)","v":0},{"$f":"IF(AE$3>=$F100,MIN(1/$G100,1-SUM($L100:AD100)),0)","v":0},{"$f":"IF(AF$3>=$F100,MIN(1/$G100,1-SUM($L100:AE100)),0)","v":0},{"$f":"IF(AG$3>=$F100,MIN(1/$G100,1-SUM($L100:AF100)),0)","v":0},{"$f":"IF(AH$3>=$F100,MIN(1/$G100,1-SUM($L100:AG100)),0)","v":0},{"$f":"IF(AI$3>=$F100,MIN(1/$G100,1-SUM($L100:AH100)),0)","v":0},{"$f":"IF(AJ$3>=$F100,MIN(1/$G100,1-SUM($L100:AI100)),0)","v":0.2},{"$f":"IF(AK$3>=$F100,MIN(1/$G100,1-SUM($L100:AJ100)),0)","v":0.2},{"$f":"IF(AL$3>=$F100,MIN(1/$G100,1-SUM($L100:AK100)),0)","v":0.2},{"$f":"IF(AM$3>=$F100,MIN(1/$G100,1-SUM($L100:AL100)),0)","v":0.2},{"$f":"IF(AN$3>=$F100,MIN(1/$G100,1-SUM($L100:AM100)),0)","v":0.19999999999999996},{"$f":"IF(AO$3>=$F100,MIN(1/$G100,1-SUM($L100:AN100)),0)","v":0},{"$f":"IF(AP$3>=$F100,MIN(1/$G100,1-SUM($L100:AO100)),0)","v":0},{"$f":"IF(AQ$3>=$F100,MIN(1/$G100,1-SUM($L100:AP100)),0)","v":0},{"$f":"IF(AR$3>=$F100,MIN(1/$G100,1-SUM($L100:AQ100)),0)","v":0},{"$f":"IF(AS$3>=$F100,MIN(1/$G100,1-SUM($L100:AR100)),0)","v":0},{"$f":"IF(AT$3>=$F100,MIN(1/$G100,1-SUM($L100:AS100)),0)","v":0},{"$f":"IF(AU$3>=$F100,MIN(1/$G100,1-SUM($L100:AT100)),0)","v":0},{"$f":"IF(AV$3>=$F100,MIN(1/$G100,1-SUM($L100:AU100)),0)","v":0},{"$f":"IF(AW$3>=$F100,MIN(1/$G100,1-SUM($L100:AV100)),0)","v":0},{"$f":"IF(AX$3>=$F100,MIN(1/$G100,1-SUM($L100:AW100)),0)","v":0},{"$f":"IF(AY$3>=$F100,MIN(1/$G100,1-SUM($L100:AX100)),0)","v":0},{"$f":"IF(AZ$3>=$F100,MIN(1/$G100,1-SUM($L100:AY100)),0)","v":0},{"$f":"IF(BA$3>=$F100,MIN(1/$G100,1-SUM($L100:AZ100)),0)","v":0},{"$f":"IF(BB$3>=$F100,MIN(1/$G100,1-SUM($L100:BA100)),0)","v":0},{"$f":"IF(BC$3>=$F100,MIN(1/$G100,1-SUM($L100:BB100)),0)","v":0},{"$f":"IF(BD$3>=$F100,MIN(1/$G100,1-SUM($L100:BC100)),0)","v":0},{"$f":"IF(BE$3>=$F100,MIN(1/$G100,1-SUM($L100:BD100)),0)","v":0},{"$f":"IF(BF$3>=$F100,MIN(1/$G100,1-SUM($L100:BE100)),0)","v":0},{"$f":"IF(BG$3>=$F100,MIN(1/$G100,1-SUM($L100:BF100)),0)","v":0},{"$f":"IF(BH$3>=$F100,MIN(1/$G100,1-SUM($L100:BG100)),0)","v":0},{"$f":"IF(BI$3>=$F100,MIN(1/$G100,1-SUM($L100:BH100)),0)","v":0},{"$f":"IF(BJ$3>=$F100,MIN(1/$G100,1-SUM($L100:BI100)),0)","v":0},{"$f":"IF(BK$3>=$F100,MIN(1/$G100,1-SUM($L100:BJ100)),0)","v":0}]
[null,null,{"$f":"C100+1","v":1},{"$f":"D$10","v":".05 Compressors"},null,{"$f":"IF(F70=\"Land\",F70,\"NA\")","v":"NA"},{"$f":"IF(F70=\"Land\",J23-J10,0)","v":0},null,{"$f":"SUMPRODUCT(M101:BK101,$M$5:$BK$5,$M$193:$BK$193)","v":0},{"$f":"SUM(M101:BK101)","v":0},null,null,{"$f":"M$100*$G101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC$100*$G101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS$100*$G101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BI$100*$G101","v":0},0,0]
[null,null,{"$f":"C101+1","v":2},{"$f":"D$11","v":"Installation Costs"},null,"NA",0,null,0,{"$f":"SUM(M102:BK102)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,{"$f":"D$12","v":"Avoided Like-Kind Replacements"},null,"NA",0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,{"$f":"D$13","v":"Tax Effects of Existing Part Retirement"},null,"NA",0,null,0,0,null,null,{"$f":"M$100*$G104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,{"$f":"D$14","v":"…"},null,"NA",0,null,0,0,null,null,{"$f":"M$100*$G105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"D$15","v":"…"},null,"NA",0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"D$16","v":"…"},null,"NA",0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,{"$f":"D$17","v":"…"},null,"NA",0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"D$18","v":"…"},null,"NA",0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,{"$f":"D$19","v":"…"},null,"NA",0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D100","v":"Schedule"},null,null,null,null,{"$f":"SUM(I101:I110)","v":0},{"$f":"SUM(J101:J110)","v":0},null,null,{"$f":"SUM(M101:M110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,"RATE BASE BALANCE"]
[]
[]
[null,null,null,"Construction Work in Progress",null,"Recovery During Construction"]
[null,null,{"$f":"C118+1","v":1},{"$f":"D$10","v":".05 Compressors"},null,{"$f":"Input!G12","v":"CWIP"},null,null,null,{"$f":"SUM(M119:BK119)","v":594116.82277869701},null,null,{"$f":"IF($F119<>\"NONE\",L119+M42+M10-M56,0)","v":286056.24800456053},220043.26769581577,88017.307078326266,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,{"$f":"IF($F119<>\"NONE\",AR119+AS42+AS10-AS56,0)","v":-7.2759576141834259E-11},-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11]
[null,null,{"$f":"C119+1","v":2},{"$f":"D$11","v":"Installation Costs"},null,{"$f":"Input!G13","v":"CWIP"},null,null,null,{"$f":"SUM(M120:BK120)","v":0},null,null,{"$f":"IF($F120<>\"NONE\",L120+M43+M11-M57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F120<>\"NONE\",AR120+AS43+AS11-AS57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,{"$f":"D$12","v":"Avoided Like-Kind Replacements"},null,{"$f":"Input!G14","v":"CWIP"},null,null,null,0,null,null,{"$f":"IF($F121<>\"NONE\",L121+M44+M12-M58,0)","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,{"$f":"IF($F121<>\"NONE\",AR121+AS44+AS12-AS58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,{"$f":"D$13","v":"Tax Effects of Existing Part Retirement"},null,{"$f":"Input!G15","v":"CWIP"},null,null,null,0,null,null,{"$f":"IF($F122<>\"NONE\",L122+M45+M13-M59,0)","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,{"$f":"IF($F122<>\"NONE\",AR122+AS45+AS13-AS59,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,{"$f":"D$14","v":"…"},null,{"$f":"Input!G16","v":"CWIP"},null,null,null,0,null,null,{"$f":"IF($F123<>\"NONE\",L123+M46+M14-M60,0)","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,{"$f":"IF($F123<>\"NONE\",AR123+AS46+AS14-AS60,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"D$15","v":"…"},null,{"$f":"Input!G17","v":"CWIP"},null,null,null,0,null,null,{"$f":"IF($F124<>\"NONE\",L124+M47+M15-M61,0)","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,{"$f":"IF($F124<>\"NONE\",AR124+AS47+AS15-AS61,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"D$16","v":"…"},null,{"$f":"Input!G18","v":"CWIP"},null,null,null,0,null,null,{"$f":"IF($F125<>\"NONE\",L125+M48+M16-M62,0)","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,{"$f":"IF($F125<>\"NONE\",AR125+AS48+AS16-AS62,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,{"$f":"D$17","v":"…"},null,{"$f":"Input!G19","v":"CWIP"},null,null,null,0,null,null,{"$f":"IF($F126<>\"NONE\",L126+M49+M17-M63,0)","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,{"$f":"IF($F126<>\"NONE\",AR126+AS49+AS17-AS63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"D$18","v":"…"},null,{"$f":"Input!G20","v":"CWIP"},null,null,null,0,null,null,{"$f":"IF($F127<>\"NONE\",L127+M50+M18-M64,0)","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,{"$f":"IF($F127<>\"NONE\",AR127+AS50+AS18-AS64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,{"$f":"D$19","v":"…"},null,{"$f":"Input!G21","v":"CWIP"},null,null,null,0,null,null,{"$f":"IF($F128<>\"NONE\",L128+M51+M19-M65,0)","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,{"$f":"IF($F128<>\"NONE\",AR128+AS51+AS19-AS65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D118","v":"Construction Work in Progress"},null,null,null,null,null,{"$f":"SUM(J119:J128)","v":594116.82277869701},null,null,{"$f":"SUM(M119:M128)","v":286056.24800456053},220043.26769581577,88017.307078326266,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,{"$f":"SUM(AP119:AP128)","v":-7.2759576141834259E-11},-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11]
[]
[]
[null,null,null,"Plant in Service"]
[null,null,{"$f":"C132+1","v":1},{"$f":"D$10","v":".05 Compressors"},null,null,null,null,null,{"$f":"ROUND(BK133,3)","v":0},null,null,{"$f":"L133+M56+M86-M23+M101","v":0},{"$f":"M133+N56+N86-N23+N101","v":64610.204477183928},190667.49145842443,267605.62000826647,254579.05856067417,241552.49711308186,228525.93566548955,215499.37421789725,202472.81277030494,189446.25132271263,176419.68987512033,163393.12842752802,150366.56697993571,137340.00553234341,124313.44408475111,111286.88263715882,98260.32118956653,85233.759741974238,72207.198294381946,59180.636846789646,47952.929112610655,37407.355508288681,26889.287312428685,17779.496029821916,9720.4113504626657,3922.271246677914,572.11249600911651,-1.6370904631912708E-11,-1.6370904631912708E-11,-1.6370904631912708E-11,-1.6370904631912708E-11,-1.6370904631912708E-11,-1.6370904631912708E-11,-1.6370904631912708E-11,-1.6370904631912708E-11,-1.6370904631912708E-11,-1.6370904631912708E-11,-1.6370904631912708E-11,-1.6370904631912708E-11,-1.6370904631912708E-11,-1.6370904631912708E-11,-1.6370904631912708E-11,-1.6370904631912708E-11,-1.6370904631912708E-11,-1.6370904631912708E-11,-1.6370904631912708E-11,-1.6370904631912708E-11,-1.6370904631912708E-11,-1.6370904631912708E-11,-1.6370904631912708E-11,-1.6370904631912708E-11]
[null,null,{"$f":"C133+1","v":2},{"$f":"D$11","v":"Installation Costs"},null,null,null,null,null,{"$f":"ROUND(BK134,3)","v":0},null,null,{"$f":"L134+M57+M87-M24+M102","v":0},2699.3780974685765,22616.238007318792,36591.688896404688,34794.424450245468,32997.160004086247,31199.895557927026,29402.631111767805,27605.366665608584,25808.102219449363,24010.837773290143,22213.573327130922,20416.308880971701,18619.04443481248,16821.779988653259,15024.515542494039,13227.251096334818,11429.986650175597,9632.7222040163761,7835.4577578571552,6432.2501929788923,5108.062006581752,3786.6693878338156,2646.1649682472535,1614.5696198380692,719.74920622564252,125.67822020739595,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11]
[null,null,3,{"$f":"D$12","v":"Avoided Like-Kind Replacements"},null,null,null,null,null,0,null,null,{"$f":"L135+M58+M88-M25+M103","v":0},0,0,0,0,0,0,0,0,-12175.438677357055,-11461.07943432118,-88190.917189827844,-97415.723114606575,-106255.6734854859,-143324.35787116899,-222193.40013342275,-270133.73580211558,-286995.12949110923,-271743.85856642167,-272657.79548578704,-256458.07695727958,-240258.35842877213,-241593.1022342146,-224364.59898822373,-207136.09574223286,-189907.592496242,-172679.08925025113,-156133.61370154895,-139619.46969859395,-123105.32569563897,-106591.18169268398,-90077.037689728997,-73562.893686774012,-57848.427847059662,-42585.025578015753,-29897.130637004007,-19248.350865326913,-11542.99477114585,-5823.0388892640922,-1810.2002436351599,-202.87420043702036,3.205968823749572E-11,3.205968823749572E-11,3.205968823749572E-11,3.205968823749572E-11,3.205968823749572E-11,3.205968823749572E-11,3.205968823749572E-11,3.205968823749572E-11,3.205968823749572E-11,3.205968823749572E-11]
[null,null,4,{"$f":"D$13","v":"Tax Effects of Existing Part Retirement"},null,null,null,null,null,0,null,null,{"$f":"L136+M59+M89-M26+M104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,{"$f":"D$14","v":"…"},null,null,null,null,null,0,null,null,{"$f":"L137+M60+M90-M27+M105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"D$15","v":"…"},null,null,null,null,null,0,null,null,{"$f":"L138+M61+M91-M28+M106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"D$16","v":"…"},null,null,null,null,null,0,null,null,{"$f":"L139+M62+M92-M29+M107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,{"$f":"D$17","v":"…"},null,null,null,null,null,0,null,null,{"$f":"L140+M63+M93-M30+M108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"D$18","v":"…"},null,null,null,null,null,0,null,null,{"$f":"L141+M64+M94-M31+M109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,{"$f":"D$19","v":"…"},null,null,null,null,null,0,null,null,{"$f":"L142+M65+M95-M32+M110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D132","v":"Plant in Service"},null,null,null,null,null,{"$f":"SUM(J133:J142)","v":0},null,null,{"$f":"SUM(M133:M142)","v":0},67309.582574652508,213283.72946574321,304197.30890467117,289373.48301091965,274549.65711716813,259725.83122341658,244902.00532966506,230078.17943591351,203078.91486480494,188969.44821408929,97415.784564831105,73367.152746300853,49703.376481669984,-2189.1337977646035,-95882.001953769883,-158646.16351621423,-190331.3830989594,-189903.93806802336,-205641.70088114025,-202072.89765169003,-197742.94091390169,-210917.14553395211,-203938.93799015458,-195801.11477193213,-185265.57204333844,-171981.29853403461,-156133.61370154895,-139619.46969859395,{"$f":"SUM(AP133:AP142)","v":-123105.32569563897},-106591.18169268398,-90077.037689728997,-73562.893686774012,-57848.427847059662,-42585.02557801576,-29897.130637004011,-19248.350865326916,-11542.994771145854,-5823.0388892640958,-1810.2002436351636,-202.874200437024,2.8421709430404007E-11,2.8421709430404007E-11,2.8421709430404007E-11,2.8421709430404007E-11,2.8421709430404007E-11,2.8421709430404007E-11,2.8421709430404007E-11,2.8421709430404007E-11,2.8421709430404007E-11,2.8421709430404007E-11]
[]
[]
[null,null,null,"Deferred Tax (Liability)/Asset",null,null,{"$f":"Tax_Rate","v":0.38574999999999998}]
[null,null,{"$f":"C146+1","v":1},{"$f":"D$10","v":".05 Compressors"},null,null,null,null,null,{"$f":"ROUND(BK147,3)","v":0},null,null,{"$f":"L147+(M272-M86)*$G$146","v":0},-413.79824125409721,-1859.4395328148848,-4235.6626704523951,-6635.1569856238948,-8477.8145212768777,-9805.3980358752324,-10656.538080998056,-11066.967916856014,-11140.74731578124,-11059.339375145684,-10957.461090254339,-10855.582805362994,-10753.704520471649,-10651.826235580304,-10549.947950688958,-10448.069665797613,-10346.191380906268,-10244.313096014923,-10142.434811123578,-10734.464346181414,-11021.575068733437,-9615.1398433051872,-6858.4405935038376,-3749.6486784410072,-1513.0161334060394,-220.69239533555083,-2.7824853532365523E-11,-2.7824853532365523E-11,-2.7824853532365523E-11,-2.7824853532365523E-11,-2.7824853532365523E-11,{"$f":"AR147+(AS272-AS86)*$G$146","v":-2.7824853532365523E-11},-2.7824853532365523E-11,-2.7824853532365523E-11,-2.7824853532365523E-11,-2.7824853532365523E-11,-2.7824853532365523E-11,-2.7824853532365523E-11,-2.7824853532365523E-11,-2.7824853532365523E-11,-2.7824853532365523E-11,-2.7824853532365523E-11,-2.7824853532365523E-11,-2.7824853532365523E-11,-2.7824853532365523E-11,-2.7824853532365523E-11,-2.7824853532365523E-11,-2.7824853532365523E-11,-2.7824853532365523E-11,-2.7824853532365523E-11]
[null,null,{"$f":"C147+1","v":2},{"$f":"D$11","v":"Installation Costs"},null,null,null,null,null,{"$f":"ROUND(BK148,3)","v":0},null,null,{"$f":"L148+(M273-M87)*$G$146","v":0},-17.216281535675865,-150.99688041862061,-453.20119924074896,-784.55964857588128,-1039.0691072029349,-1222.4932494250156,-1340.1634739724961,-1397.0113246709718,-1400.5653000960588,-1377.5088854180167,-1350.8620716711887,-1324.2152579243607,-1297.5684441775327,-1270.9216304307047,-1244.2748166838767,-1217.6280029370487,-1190.9811891902207,-1164.3343754433927,-1137.6875616965647,-1263.0481899038664,-1395.155979064735,-1327.8629508118167,-1020.7581365013791,-622.82023085253627,-277.64325630154269,-48.480373445004091,-6.0182969718880486E-12,-6.0182969718880486E-12,-6.0182969718880486E-12,-6.0182969718880486E-12,-6.0182969718880486E-12,{"$f":"AR148+(AS273-AS87)*$G$146","v":-6.0182969718880486E-12},-6.0182969718880486E-12,-6.0182969718880486E-12,-6.0182969718880486E-12,-6.0182969718880486E-12,-6.0182969718880486E-12,-6.0182969718880486E-12,-6.0182969718880486E-12,-6.0182969718880486E-12,-6.0182969718880486E-12,-6.0182969718880486E-12,-6.0182969718880486E-12,-6.0182969718880486E-12,-6.0182969718880486E-12,-6.0182969718880486E-12,-6.0182969718880486E-12,-6.0182969718880486E-12,-6.0182969718880486E-12,-6.0182969718880486E-12]
[null,null,3,{"$f":"D$12","v":"Avoided Like-Kind Replacements"},null,null,null,null,null,0,null,null,{"$f":"L149+(M274-M88)*$G$146","v":0},0,0,0,0,0,0,0,0,43.510117579119232,116.93344099388295,660.195262355713,1673.316848710137,2653.1090359413511,3773.6045539722413,5385.012889886747,7442.0825473270315,9542.1771808745689,11276.121388584026,12597.837156762851,13556.166433875109,14124.641898197038,14444.641640500404,14623.886164799127,14679.391713546733,14667.275670938165,14599.374258926959,14761.247429455771,14907.610766445816,14920.602677573896,14821.551787081515,14041.612983443974,{"$f":"AR149+(AS274-AS88)*$G$146","v":12463.80622634413},10958.759083403642,9136.8972069893298,7179.1415249393058,4730.0971501229315,2625.3364340482112,1015.85974579496,-78.281388640515615,-387.68095675506493,-155.31322652452488,4.1637804315541871E-11,4.1637804315541871E-11,4.1637804315541871E-11,4.1637804315541871E-11,4.1637804315541871E-11,4.1637804315541871E-11,4.1637804315541871E-11,4.1637804315541871E-11,4.1637804315541871E-11]
[null,null,4,{"$f":"D$13","v":"Tax Effects of Existing Part Retirement"},null,null,null,null,null,0,null,null,{"$f":"L150+(M275-M89+M232)*$G$146","v":0},{"$f":"M150+(N275-N89+N232)*$G$146","v":-1794.2400933043539},-8292.9451455878243,-12260.238426987982,-10290.531591715107,-8320.8247564422327,-6351.1179211693579,-4467.2920247715892,-2924.2954171326687,-1859.4616080619535,-1168.6328967999807,-628.59483466228619,-268.9318526950791,-89.643950898359947,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13]
[null,null,5,{"$f":"D$14","v":"…"},null,null,null,null,null,0,null,null,{"$f":"L151+(M276-M90)*$G$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR151+(AS276-AS90)*$G$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"D$15","v":"…"},null,null,null,null,null,0,null,null,{"$f":"L152+(M277-M91)*$G$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR152+(AS277-AS91)*$G$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"D$16","v":"…"},null,null,null,null,null,0,null,null,{"$f":"L153+(M278-M92)*$G$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR153+(AS278-AS92)*$G$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,{"$f":"D$17","v":"…"},null,null,null,null,null,0,null,null,{"$f":"L154+(M279-M93)*$G$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR154+(AS279-AS93)*$G$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"D$18","v":"…"},null,null,null,null,null,0,null,null,{"$f":"L155+(M280-M94)*$G$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR155+(AS280-AS94)*$G$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,{"$f":"D$19","v":"…"},null,null,null,null,null,0,null,null,{"$f":"L156+(M281-M95)*$G$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR156+(AS281-AS95)*$G$146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D146","v":"Deferred Tax (Liability)/Asset"},null,null,null,null,null,{"$f":"SUM(J147:J156)","v":0},null,null,{"$f":"SUM(M147:M156)","v":0},-2225.254616094127,-10303.381558821329,-16949.102296681125,-17710.248225914882,-17837.708384922043,-17379.009206469607,-16463.993579742142,-15388.274658659655,-14357.264106360133,-13488.547716369798,-12276.7227342321,-10775.413067272297,-9487.8078796061891,-8149.1433120387674,-6409.2098774860897,-4223.6151214076308,-1994.9953892219205,-132.52608287429081,1317.7147839427084,1558.6538977898285,1707.9108503988659,3501.6388463833987,6744.6874347939092,10306.92280425319,12876.616281230583,14330.201490146404,14761.247429455736,14907.610766445781,{"$f":"SUM(AP147:AP156)","v":14920.602677573861},14821.55178708148,14041.61298344394,12463.806226344095,10958.759083403607,9136.8972069892952,7179.1415249392712,4730.0971501228969,2625.3364340481771,1015.8597457949256,-78.281388640549977,-387.68095675509926,-155.31322652455924,7.2830630415410269E-12,7.2830630415410269E-12,7.2830630415410269E-12,7.2830630415410269E-12,7.2830630415410269E-12,7.2830630415410269E-12,7.2830630415410269E-12,7.2830630415410269E-12,7.2830630415410269E-12]
[null,null,null,"Check Against Monthly",null,null,null,null,null,null,null,null,{"$f":"SUMIF(#REF!,DATE(M$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(N$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(O$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(P$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(Q$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(R$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(S$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(T$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(U$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(V$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(W$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(X$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(Y$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(Z$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AA$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AB$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AC$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AD$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AE$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AF$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AG$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AH$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AI$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AJ$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AK$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AL$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AM$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AN$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AO$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AP$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AQ$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AR$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AS$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AT$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AU$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AV$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AW$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AX$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AY$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(AZ$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(BA$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(BB$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(BC$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(BD$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(BE$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(BF$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(BG$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(BH$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(BI$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(BJ$3,12,31),#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMIF(#REF!,DATE(BK$3,12,31),#REF!)","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Rate Base, Ending"]
[null,null,{"$f":"C160+1","v":1},{"$f":"D$10","v":".05 Compressors"},null,null,null,null,null,{"$f":"ROUND(BK161,3)","v":0},null,null,{"$f":"M119*($F119=\"CWIP\")+M133+M147","v":286056.24800456053},{"$f":"N119*($F119=\"CWIP\")+N133+N147","v":284239.67393174558},276825.35900393582,263369.95733781403,247943.90157505017,233074.68259180491,218720.53762961423,204842.83613689913,191405.84485344883,178305.50400693133,165360.35049997456,152435.66733727363,139510.98417457263,126586.30101187169,113661.61784917074,100736.93468646979,87812.251523768849,74887.568361067897,61962.885198366952,49038.202035665992,37218.46476642917,26385.780439555172,17274.147469123425,10921.055436318005,5970.7626720215858,2409.2551132718017,351.42010067349293,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10]
[null,null,{"$f":"C161+1","v":2},{"$f":"D$11","v":"Installation Costs"},null,null,null,null,null,{"$f":"ROUND(BK162,3)","v":0},null,null,{"$f":"M120*($F120=\"CWIP\")+M134+M148","v":0},2682.1618159329005,22465.241126900171,36138.487697163939,34009.864801669588,31958.09089688331,29977.402308502009,28062.467637795307,26208.355340937611,24407.536919353304,22633.328887872125,20862.711255459733,19092.093623047342,17321.475990634946,15550.858358222555,13780.240725810161,12009.623093397769,10239.005460985376,8468.3878285729843,6697.7701961605908,5169.2020030750264,3712.9060275170168,2458.806437021999,1625.4068317458743,991.74938898553296,442.10594992409983,77.197846762391862,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12]
[null,null,3,{"$f":"D$12","v":"Avoided Like-Kind Replacements"},null,null,null,null,null,0,null,null,{"$f":"M121*($F121=\"CWIP\")+M135+M149","v":0},0,0,0,0,0,0,0,0,-12131.928559777936,-11344.145993327296,-87530.721927472128,-95742.406265896439,-103602.56444954454,-139550.75331719674,-216808.38724353601,-262691.65325478854,-277452.95231023466,-260467.73717783764,-260059.95832902417,-242901.91052340448,-226133.7165305751,-227148.4605937142,-209740.7128234246,-192456.70402868613,-175240.31682530383,-158079.71499132417,-141372.36627209318,-124711.85893214814,-108184.72301806507,-91769.629905602473,-76035.424706285019,-61099.087460429881,-46889.668763656024,-33448.128371026425,-22717.989112064701,-14518.25371520398,-8917.6583370976387,-4807.1791434691322,-1888.4816322756756,-590.55515719208529,-155.31322652449282,7.3697492553037591E-11,7.3697492553037591E-11,7.3697492553037591E-11,7.3697492553037591E-11,7.3697492553037591E-11,7.3697492553037591E-11,7.3697492553037591E-11,7.3697492553037591E-11,7.3697492553037591E-11]
[null,null,4,{"$f":"D$13","v":"Tax Effects of Existing Part Retirement"},null,null,null,null,null,0,null,null,{"$f":"M122*($F122=\"CWIP\")+M136+M150","v":0},-1794.2400933043539,-8292.9451455878243,-12260.238426987982,-10290.531591715107,-8320.8247564422327,-6351.1179211693579,-4467.2920247715892,-2924.2954171326687,-1859.4616080619535,-1168.6328967999807,-628.59483466228619,-268.9318526950791,-89.643950898359947,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13]
[null,null,5,{"$f":"D$14","v":"…"},null,null,null,null,null,0,null,null,{"$f":"M123*($F123=\"CWIP\")+M137+M151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"D$15","v":"…"},null,null,null,null,null,0,null,null,{"$f":"M124*($F124=\"CWIP\")+M138+M152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"D$16","v":"…"},null,null,null,null,null,0,null,null,{"$f":"M125*($F125=\"CWIP\")+M139+M153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,{"$f":"D$17","v":"…"},null,null,null,null,null,0,null,null,{"$f":"M126*($F126=\"CWIP\")+M140+M154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"D$18","v":"…"},null,null,null,null,null,0,null,null,{"$f":"M127*($F127=\"CWIP\")+M141+M155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,{"$f":"D$19","v":"…"},null,null,null,null,null,0,null,null,{"$f":"M128*($F128=\"CWIP\")+M142+M156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D160","v":"Rate Base, Ending"},null,null,null,null,null,{"$f":"SUM(J161:J170)","v":0},null,null,{"$f":"SUM(M161:M170)","v":286056.24800456053},285127.5956543741,290997.65498524817,287248.20660799003,271663.23478500464,256711.948732246,242346.82201694688,228438.01174992285,214689.90477725377,188721.65075844474,175480.90049771944,85139.061830598934,62591.739679028455,40215.568602063722,-10338.277109803443,-102291.21183125606,-162869.77863762193,-192326.37848818139,-190036.46415089769,-204323.98609719757,-200514.24375390029,-196035.0300635029,-207415.50668756879,-197194.25055536072,-185494.19196767901,-172388.95576210791,-157651.09704388829,-141372.36627209329,-124711.85893214826,{"$f":"SUM(AP161:AP170)","v":-108184.72301806518},-91769.629905602589,-76035.424706285135,-61099.08746042999,-46889.668763656133,-33448.128371026534,-22717.98911206481,-14518.253715204091,-8917.6583370977496,-4807.1791434692432,-1888.4816322757863,-590.55515719219602,-155.31322652460358,-3.7054803669889225E-11,-3.7054803669889225E-11,-3.7054803669889225E-11,-3.7054803669889225E-11,-3.7054803669889225E-11,-3.7054803669889225E-11,-3.7054803669889225E-11,-3.7054803669889225E-11,-3.7054803669889225E-11]
[]
[]
[null,null,null,"Rate Base, Average"]
[null,null,{"$f":"C174+1","v":1},{"$f":"D$10","v":".05 Compressors"},null,null,null,null,null,{"$f":"ROUND(BK175,3)","v":0},null,null,{"$f":"M161/13*47%/Assumptions!$C$22","v":17346.584336973065},{"$f":"(N161+M161)/2","v":285147.96096815309},280532.5164678407,270097.65817087493,255656.92945643212,240509.29208342754,225897.61011070956,211781.68688325668,198124.34049517399,184855.67443019006,{"$f":"(W161+V161)/2","v":171832.92725345294},158898.00891862408,145973.32575592311,133048.64259322215,120123.95943052121,107199.27626782027,94274.593105119318,81349.909942418366,68425.226779717428,55500.543617016476,43128.333401047581,31802.122602992171,21829.963954339299,14097.601452720715,8445.9090541697951,4190.0088926466942,1380.3376069726473,175.71005033668797,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10,-1.1695533430611249E-10]
[null,null,{"$f":"C175+1","v":2},{"$f":"D$11","v":"Installation Costs"},null,null,null,null,null,{"$f":"ROUND(BK176,3)","v":0},null,null,{"$f":"M162/13*47%/Assumptions!$C$22","v":0},{"$f":"(N162+M162)/2","v":1341.0809079664502},12573.701471416536,29301.864412032053,35074.176249416763,32983.977849276445,30967.74660269266,29019.934973148658,27135.411489366459,25307.946130145458,23520.432903612716,{"$f":"(X162+W162)/2","v":21748.020071665931},19977.402439253536,18206.784806841144,16436.167174428752,14665.549542016357,12894.931909603965,11124.314277191574,9353.6966447791801,7583.0790123667875,5933.4860996178086,4441.054015296022,3085.8562322695079,2042.1066343839366,1308.5781103657037,716.9276694548164,259.65189834324588,38.598923381199285,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12,6.7146288529329468E-12]
[null,null,3,{"$f":"D$12","v":"Avoided Like-Kind Replacements"},null,null,null,null,null,0,null,null,{"$f":"M163/13*47%/Assumptions!$C$22","v":0},{"$f":"(N163+M163)/2","v":0},0,0,0,0,0,0,0,-6065.9642798889681,-11738.037276552615,{"$f":"(X163+W163)/2","v":-49437.433960399714},-91636.564096684277,-99672.485357720492,-121576.65888337063,-178179.57028036637,-239750.02024916228,-270072.30278251157,-268960.34474403615,-260263.84775343089,-251480.93442621431,-234517.81352698978,-226641.08856214467,-218444.5867085694,-201098.70842605538,-183848.510426995,-166660.015908314,-149726.04063170869,-133042.11260212067,-116448.2909751066,-99977.176461833762,-83902.527305943746,-68567.256083357453,-53994.378112042948,-40168.898567341224,-28083.058741545563,-18618.121413634341,-11717.956026150809,-6862.418740283385,-3347.8303878724037,-1239.5183947338805,-372.93419185828907,-77.656613262209561,7.3697492553037591E-11,7.3697492553037591E-11,7.3697492553037591E-11,7.3697492553037591E-11,7.3697492553037591E-11,7.3697492553037591E-11,7.3697492553037591E-11,7.3697492553037591E-11]
[null,null,4,{"$f":"D$13","v":"Tax Effects of Existing Part Retirement"},null,null,null,null,null,0,null,null,{"$f":"M164/13*47%/Assumptions!$C$22","v":0},{"$f":"(N164+M164)/2","v":-897.12004665217694},-5043.592619446089,-10276.591786287903,-11275.385009351545,-9305.6781740786701,-7335.9713388057953,-5409.204972970474,-3695.7937209521288,-2391.8785125973109,-1514.0472524309671,{"$f":"(X164+W164)/2","v":-898.6138657311335},-448.76334367868265,-179.28790179671952,-44.821975449180229,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13,-5.1159076974727213E-13]
[null,null,5,{"$f":"D$14","v":"…"},null,null,null,null,null,0,null,null,{"$f":"M165/13*47%/Assumptions!$C$22","v":0},{"$f":"(N165+M165)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(X165+W165)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"D$15","v":"…"},null,null,null,null,null,0,null,null,{"$f":"M166/13*47%/Assumptions!$C$22","v":0},{"$f":"(N166+M166)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(X166+W166)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"D$16","v":"…"},null,null,null,null,null,0,null,null,{"$f":"M167/13*47%/Assumptions!$C$22","v":0},{"$f":"(N167+M167)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(X167+W167)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,{"$f":"D$17","v":"…"},null,null,null,null,null,0,null,null,{"$f":"M168/13*47%/Assumptions!$C$22","v":0},{"$f":"(N168+M168)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(X168+W168)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"D$18","v":"…"},null,null,null,null,null,0,null,null,{"$f":"M169/13*47%/Assumptions!$C$22","v":0},{"$f":"(N169+M169)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(X169+W169)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,{"$f":"D$19","v":"…"},null,null,null,null,null,0,null,null,{"$f":"M170/13*47%/Assumptions!$C$22","v":0},{"$f":"(N170+M170)/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(X170+W170)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D174","v":"Rate Base, Average"},null,null,null,null,null,{"$f":"SUM(J175:J184)","v":0},null,null,{"$f":"SUM(M175:M184)","v":17346.584336973065},285591.92182946741,288062.62531981111,289122.9307966191,279455.72069649736,264187.59175862529,249529.38537459643,235392.41688343487,221563.95826358834,201705.77776784924,182101.2756280821,130309.98116415917,73865.400754813672,51403.654140546074,14938.645746130154,-56314.744470529753,-132580.49523443897,-177598.07856290165,-191181.42131953954,-197180.22512404763,-202419.11492554893,-198274.63690870159,-201725.26837553584,-202304.87862146474,-191344.22126151988,-178941.57386489349,-165020.0264029981,-149511.73165799081,-133042.11260212079,{"$f":"SUM(AP175:AP184)","v":-116448.29097510672},-99977.176461833878,-83902.527305943862,-68567.25608335757,-53994.378112043058,-40168.898567341334,-28083.058741545672,-18618.12141363445,-11717.95602615092,-6862.4187402834959,-3347.8303878725142,-1239.5183947339913,-372.9341918583998,-77.65661326232032,-3.7054803669889225E-11,-3.7054803669889225E-11,-3.7054803669889225E-11,-3.7054803669889225E-11,-3.7054803669889225E-11,-3.7054803669889225E-11,-3.7054803669889225E-11,-3.7054803669889225E-11]
[]
[]
[null,null,null,"CAPITAL REVENUE REQUIREMENTS"]
[]
[null,null,null,"Pre-Tax WACC",null,{"$f":"Assumptions!$H$23","v":0.12267904362276269},null,null,null,null,null,null,{"$f":"$F190","v":0.12267904362276269},{"$f":"$F190","v":0.12267904362276269},0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269,0.12267904362276269]
[null,null,null,"Escalation",null,5.0000000000000001E-3,null,null,null,null,null,null,{"$f":"(1+$F191)^M$2","v":1},{"$f":"(1+$F191)^N$2","v":1.0049999999999999},1.0100249999999997,1.0150751249999996,1.0201505006249993,1.0252512531281242,1.0303775093937646,1.0355293969407333,1.0407070439254369,1.045910579145064,1.0511401320407892,1.056395832700993,1.0616778118644976,1.06698620092382,1.0723211319284389,1.0776827375880809,1.0830711512760212,1.0884865070324012,1.0939289395675629,1.0993985842654006,1.1048955771867275,1.1104200550726608,1.115972155348024,1.1215520161247639,1.1271597762053878,1.1327955750864145,1.1384595529618464,1.1441518507266555,1.1498726099802885,1.1556219730301898,1.1614000828953406,1.1672070833098169,1.1730431187263659,1.1789083343199975,1.1848028759915974,1.1907268903715553,1.1966805248234127,1.2026639274475295,1.2086772470847671,1.2147206333201908,1.2207942364867916,1.2268982076692254,1.2330326987075713,1.2391978622011091,1.2453938515121143,1.2516208207696746,1.2578789248735229,1.2641683194978901,1.2704891610953795,1.2768416069008564,1.2832258149353601]
[null,null,null,"Property Tax and Insurance",null,{"$f":"Assumptions!$E$27","v":1.8200000000000001E-2},{"$f":"Assumptions!$E$29","v":5.3E-3},null,null,null,null,null,{"$f":"($F192+$G192)*M191","v":2.35E-2},{"$f":"($F192+$G192)*N191","v":2.3617499999999996E-2},2.3735587499999995E-2,2.3854265437499991E-2,2.3973536764687484E-2,2.4093404448510918E-2,2.4213871470753469E-2,2.4334940828107231E-2,2.4456615532247768E-2,2.4578898609909004E-2,2.4701793102958544E-2,2.4825302068473335E-2,2.4949428578815692E-2,2.5074175721709769E-2,2.5199546600318316E-2,2.5325544333319901E-2,2.5452172054986497E-2,2.5579432915261428E-2,2.5707330079837727E-2,2.5835866730236915E-2,2.5965046063888095E-2,2.6094871294207529E-2,2.6225345650678564E-2,2.6356472378931951E-2,2.6488254740826611E-2,2.662069601453074E-2,2.6753799494603391E-2,2.6887568492076405E-2,2.7022006334536781E-2,2.7157116366209461E-2,2.7292901948040505E-2,2.7429366457780699E-2,2.7566513290069598E-2,2.7704345856519944E-2,2.7842867585802539E-2,2.7982081923731549E-2,2.81219923333502E-2,2.8262602295016943E-2,2.8403915306492028E-2,2.8545934883024482E-2,2.8688664557439604E-2,2.8832107880226797E-2,2.8976268419627926E-2,2.9121149761726063E-2,2.9266755510534686E-2,2.9413089288087352E-2,2.9560154734527787E-2,2.9707955508200417E-2,2.9856495285741417E-2,3.0005777762170123E-2,3.0155806650980964E-2]
[null,null,null,"CPVRR Horizon",null,null,null,null,null,{"$f":"SUM(M193:BK193)","v":31},null,null,{"$f":"RevReq!K30","v":1},{"$f":"RevReq!L30","v":1},{"$f":"RevReq!M30","v":1},{"$f":"RevReq!N30","v":1},{"$f":"RevReq!O30","v":1},{"$f":"RevReq!P30","v":1},{"$f":"RevReq!Q30","v":1},{"$f":"RevReq!R30","v":1},{"$f":"RevReq!S30","v":1},{"$f":"RevReq!T30","v":1},{"$f":"RevReq!U30","v":1},{"$f":"RevReq!V30","v":1},{"$f":"RevReq!W30","v":1},{"$f":"RevReq!X30","v":1},{"$f":"RevReq!Y30","v":1},{"$f":"RevReq!Z30","v":1},{"$f":"RevReq!AA30","v":1},{"$f":"RevReq!AB30","v":1},{"$f":"RevReq!AC30","v":1},{"$f":"RevReq!AD30","v":1},{"$f":"RevReq!AE30","v":1},{"$f":"RevReq!AF30","v":1},{"$f":"RevReq!AG30","v":1},{"$f":"RevReq!AH30","v":1},{"$f":"RevReq!AI30","v":1},{"$f":"RevReq!AJ30","v":1},{"$f":"RevReq!AK30","v":1},{"$f":"RevReq!AL30","v":1},{"$f":"RevReq!AM30","v":1},{"$f":"RevReq!AN30","v":1},{"$f":"RevReq!AO30","v":1},{"$f":"RevReq!AP30","v":0},{"$f":"RevReq!AQ30","v":0},{"$f":"RevReq!AR30","v":0},{"$f":"RevReq!AS30","v":0},{"$f":"RevReq!AT30","v":0},{"$f":"RevReq!AU30","v":0},{"$f":"RevReq!AV30","v":0},{"$f":"RevReq!AW30","v":0},{"$f":"RevReq!AX30","v":0},{"$f":"RevReq!AY30","v":0},{"$f":"RevReq!AZ30","v":0},{"$f":"RevReq!BA30","v":0},{"$f":"RevReq!BB30","v":0},{"$f":"RevReq!BC30","v":0},{"$f":"RevReq!BD30","v":0},{"$f":"RevReq!BE30","v":0},{"$f":"RevReq!BF30","v":0},{"$f":"RevReq!BG30","v":0},{"$f":"RevReq!BH30","v":0},{"$f":"RevReq!BI30","v":0}]
[]
[null,null,null,"Depreciation, ITC,  and Return on Capital"]
[null,null,{"$f":"C195+1","v":1},{"$f":"D$10","v":".05 Compressors"},null,null,null,null,{"$f":"SUMPRODUCT(M196:BK196,$M$5:$BK$5,$M$193:$BK$193)","v":386556.03727053234},{"$f":"SUM(M196:BK196)","v":707044.92399773269},null,null,{"$f":"M175*M$190-M86","v":2128.0623765814507},{"$f":"N175*N$190-N86","v":36384.454974114706},40384.134461610629,44214.500917635138,44390.309048839496,42532.011382774879,40739.464212641877,39007.736251245617,37332.266057930836,35704.4787949288,34106.860625945657,32520.017215290318,30934.429445762937,29348.841676235559,27763.253906708185,26177.666137180808,24592.078367653434,23006.490598126056,21420.902828598682,19835.315059071305,16518.650428863166,14447.027590430895,13196.147296097724,10839.271546201418,9095.2207246496328,6312.1663875055192,3519.4972481687346,593.66843693934527,-1.4347968559254369E-11,-1.4347968559254369E-11,-1.4347968559254369E-11,-1.4347968559254369E-11,-1.4347968559254369E-11,-1.4347968559254369E-11,-1.4347968559254369E-11,-1.4347968559254369E-11,-1.4347968559254369E-11,-1.4347968559254369E-11,-1.4347968559254369E-11,-1.4347968559254369E-11,-1.4347968559254369E-11,-1.4347968559254369E-11,-1.4347968559254369E-11,-1.4347968559254369E-11,-1.4347968559254369E-11,-1.4347968559254369E-11,-1.4347968559254369E-11,-1.4347968559254369E-11,-1.4347968559254369E-11,-1.4347968559254369E-11,-1.4347968559254369E-11]
[null,null,{"$f":"C196+1","v":2},{"$f":"D$11","v":"Installation Costs"},null,null,null,null,44256.08872464607,{"$f":"SUM(M197:BK197)","v":87444.16579744604},null,null,{"$f":"M176*M$190-M87","v":0},223.32356959269288,2165.0562433432374,5057.0824511606779,6100.1308442938871,5843.7073035828444,5596.3579825296147,5357.4023146598611,5126.2107759848241,4902.0190734618636,4682.7286603677876,4465.2907492398444,4248.0730714738911,4030.8553937079387,3813.6377159419862,3596.4200381760329,3379.2023604100805,3161.9846826441276,2944.7670048781747,2727.5493271122223,2131.1219649283316,1869.0124456706862,1699.9625100801018,1391.0281084684821,1192.1304594945307,982.77241444783976,625.92483258183074,130.41349921265703,8.2374424595962197E-13,8.2374424595962197E-13,8.2374424595962197E-13,8.2374424595962197E-13,8.2374424595962197E-13,8.2374424595962197E-13,8.2374424595962197E-13,8.2374424595962197E-13,8.2374424595962197E-13,8.2374424595962197E-13,8.2374424595962197E-13,8.2374424595962197E-13,8.2374424595962197E-13,8.2374424595962197E-13,8.2374424595962197E-13,8.2374424595962197E-13,8.2374424595962197E-13,8.2374424595962197E-13,8.2374424595962197E-13,8.2374424595962197E-13,8.2374424595962197E-13,8.2374424595962197E-13,8.2374424595962197E-13]
[null,null,3,{"$f":"D$12","v":"Avoided Like-Kind Replacements"},null,null,null,null,-168372.79485374136,-854904.42001395475,null,null,{"$f":"M177*M$190-M88","v":0},0,0,0,0,0,0,0,0,-1101.3463180245562,-2154.3704301316875,-8460.6656859378963,-15611.258779435564,-17186.035357360994,-21084.983252907896,-30997.4851385006,-41965.683877216201,-47715.230722076863,-48247.068790334459,-47654.414658568712,-47051.15905327411,-44970.139604499942,-44518.222877674911,-44027.076227967809,-41899.100469472141,-39782.862676644116,-37674.19460777723,-34913.723018823097,-32835.623138535055,-30799.908971286251,-28779.248395396935,-26807.225810380896,-24925.909403098332,-22338.444507505614,-20191.28432866509,-16133.097729426421,-12932.833100754235,-9142.9037326828329,-6561.8308498786473,-4423.5472758243413,-1759.3889744169142,-248.62541042845521,-9.5268390459906183,9.0411379038023275E-12,9.0411379038023275E-12,9.0411379038023275E-12,9.0411379038023275E-12,9.0411379038023275E-12,9.0411379038023275E-12,9.0411379038023275E-12,9.0411379038023275E-12]
[null,null,4,{"$f":"D$13","v":"Tax Effects of Existing Part Retirement"},null,null,null,null,-5226.3103410094054,-7203.314798458021,null,null,0,-110.05782933809732,-618.74311897647067,-1260.7224520433385,-1383.2534494256827,-1141.6116986571878,-899.96994788869301,-663.59609284350961,-453.39643911341864,-293.43336838727424,-185.7418689279026,-110.24108963404915,-55.053857815453952,-21.994868325553348,-5.4987170813883797,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14,-6.2761466358828343E-14]
[null,null,5,{"$f":"D$14","v":"…"},null,null,null,null,0,0,null,null,{"$f":"M179*M$190-M90","v":0},{"$f":"N179*N$190-N90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"D$15","v":"…"},null,null,null,null,0,0,null,null,{"$f":"M180*M$190-M91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"D$16","v":"…"},null,null,null,null,0,0,null,null,{"$f":"M181*M$190-M92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,{"$f":"D$17","v":"…"},null,null,null,null,0,0,null,null,{"$f":"M182*M$190-M93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"D$18","v":"…"},null,null,null,null,0,0,null,null,{"$f":"M183*M$190-M94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,{"$f":"D$19","v":"…"},null,null,null,null,0,0,null,null,{"$f":"M184*M$190-M95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D195","v":"Depreciation, ITC,  and Return on Capital"},null,null,null,null,257213.02080042753,{"$f":"SUM(J196:J205)","v":-67618.645017234026},null,null,{"$f":"SUM(M196:M205)","v":2128.0623765814507},36497.720714369301,41930.447585977396,48010.860916752477,49107.186443707702,47234.106987700536,45435.852247282804,43701.542473061971,42005.080394802237,39211.718181978831,36449.476987253853,28414.401188958218,19516.189879985806,16171.66684425695,10486.409652660886,-1223.3989631437616,-13994.403149152688,-21546.755441306679,-23881.3989568576,-25091.550272385186,-28401.386659482614,-28654.09956839836,-29622.113071497086,-31796.77657329791,-31611.749285327976,-32487.923874690758,-33528.772527026667,-34189.641082671093,-32835.623138535069,-30799.908971286266,-28779.248395396949,-26807.225810380911,-24925.909403098347,-22338.444507505628,-20191.284328665104,-16133.097729426434,-12932.833100754247,-9142.9037326828457,-6561.830849878661,-4423.547275824355,-1759.3889744169276,-248.6254104284688,-9.5268390460042038,-4.5458478758512477E-12,-4.5458478758512477E-12,-4.5458478758512477E-12,-4.5458478758512477E-12,-4.5458478758512477E-12,-4.5458478758512477E-12,-4.5458478758512477E-12,-4.5458478758512477E-12]
[]
[null,null,null,"Check",null,null,null,null,{"$f":"SUM(RevReq!H40:H42)","v":172721.89104434027},{"$f":"SUM(RevReq!I40:I42)","v":-15486.840639294456},null,null,{"$f":"SUM(RevReq!K39:K42)","v":2128.0623765814507},{"$f":"SUM(RevReq!L39:L42)","v":36497.720714369309},{"$f":"SUM(RevReq!M39:M42)","v":41930.447585977396},{"$f":"SUM(RevReq!N39:N42)","v":48010.860916752485},{"$f":"SUM(RevReq!O39:O42)","v":49107.186443707702},{"$f":"SUM(RevReq!P39:P42)","v":47234.106987700536},{"$f":"SUM(RevReq!Q39:Q42)","v":45435.852247282797},{"$f":"SUM(RevReq!R39:R42)","v":43701.542473061963},{"$f":"SUM(RevReq!S39:S42)","v":42005.080394802244},{"$f":"SUM(RevReq!T39:T42)","v":39211.718181978838},{"$f":"SUM(RevReq!U39:U42)","v":36449.47698725386},{"$f":"SUM(RevReq!V39:V42)","v":28414.401188958218},{"$f":"SUM(RevReq!W39:W42)","v":19516.18987998581},{"$f":"SUM(RevReq!X39:X42)","v":16171.666844256952},{"$f":"SUM(RevReq!Y39:Y42)","v":10486.409652660888},{"$f":"SUM(RevReq!Z39:Z42)","v":-1223.3989631437594},{"$f":"SUM(RevReq!AA39:AA42)","v":-13994.403149152684},{"$f":"SUM(RevReq!AB39:AB42)","v":-21546.755441306683},{"$f":"SUM(RevReq!AC39:AC42)","v":-23881.3989568576},{"$f":"SUM(RevReq!AD39:AD42)","v":-25091.55027238519},{"$f":"SUM(RevReq!AE39:AE42)","v":-28401.38665948261},{"$f":"SUM(RevReq!AF39:AF42)","v":-28654.099568398356},{"$f":"SUM(RevReq!AG39:AG42)","v":-29622.113071497086},{"$f":"SUM(RevReq!AH39:AH42)","v":-31796.77657329791},{"$f":"SUM(RevReq!AI39:AI42)","v":-31611.749285327976},{"$f":"SUM(RevReq!AJ39:AJ42)","v":-32487.923874690758},{"$f":"SUM(RevReq!AK39:AK42)","v":-33528.772527026667},{"$f":"SUM(RevReq!AL39:AL42)","v":-34189.6410826711},{"$f":"SUM(RevReq!AM39:AM42)","v":-32835.623138535062},{"$f":"SUM(RevReq!AN39:AN42)","v":-30799.908971286262},{"$f":"SUM(RevReq!AO39:AO42)","v":-28779.248395396942},{"$f":"SUM(RevReq!AP39:AP42)","v":-26807.225810380911},{"$f":"SUM(RevReq!AQ39:AQ42)","v":-24925.909403098347},{"$f":"SUM(RevReq!AR39:AR42)","v":-22338.444507505628},{"$f":"SUM(RevReq!AS39:AS42)","v":-20191.284328665104},{"$f":"SUM(RevReq!AT39:AT42)","v":-16133.097729426434},{"$f":"SUM(RevReq!AU39:AU42)","v":-12932.833100754247},{"$f":"SUM(RevReq!AV39:AV42)","v":-9142.9037326828475},{"$f":"SUM(RevReq!AW39:AW42)","v":-6561.830849878661},{"$f":"SUM(RevReq!AX39:AX42)","v":-4423.547275824355},{"$f":"SUM(RevReq!AY39:AY42)","v":-1759.3889744169278},{"$f":"SUM(RevReq!AZ39:AZ42)","v":-248.6254104284688},{"$f":"SUM(RevReq!BA39:BA42)","v":-9.5268390460042056},{"$f":"SUM(RevReq!BB39:BB42)","v":-4.5458478758512477E-12},{"$f":"SUM(RevReq!BC39:BC42)","v":-4.5458478758512477E-12},{"$f":"SUM(RevReq!BD39:BD42)","v":-4.5458478758512477E-12},{"$f":"SUM(RevReq!BE39:BE42)","v":-4.5458478758512477E-12},{"$f":"SUM(RevReq!BF39:BF42)","v":-4.5458478758512477E-12},{"$f":"SUM(RevReq!BG39:BG42)","v":-4.5458478758512477E-12},{"$f":"SUM(RevReq!BH39:BH42)","v":-4.5458478758512477E-12},{"$f":"SUM(RevReq!BI39:BI42)","v":-4.5458478758512477E-12}]
[]
[null,null,null,"Property Tax and Insurance"]
[null,null,{"$f":"C210+1","v":1},{"$f":"D$10","v":".05 Compressors"},null,null,null,null,{"$f":"SUMPRODUCT(M211:BK211,$M$5:$BK$5,$M$193:$BK$193)","v":41688.129893598089},{"$f":"SUM(M211:BK211)","v":78533.697936894707},null,null,{"$f":"L133*M$192","v":0},0,1533.5611617610905,4548.2329515515185,6415.4531697051643,6133.6762220234687,5848.9211185357126,5561.1651221075281,5270.3853426871001,4976.5587363444138,4679.6621043047335,4379.6720919762492,4076.5651879718703,3770.3177231251498,3460.9058695002627,3148.3056393960492,2832.4928843440557,2513.443294100558,2191.1323956325164,1865.5355520974422,1536.6279618171263,1251.3255133738323,981.0208280826854,708.70675833919199,470.94782000143829,258.76411569686087,104.93565849706899,15.382713921617908,-4.4237468866564273E-13,-4.4458656210897087E-13,-4.468094949195157E-13,-4.4904354239411315E-13,{"$f":"AR133*AS$192","v":-4.512887601060836E-13},-4.5354520390661397E-13,-4.5581292992614704E-13,-4.5809199457577764E-13,-4.603824545486565E-13,-4.6268436682139963E-13,-4.6499778865550656E-13,-4.6732277759878405E-13,-4.69659391486778E-13,-4.7200768844421173E-13,-4.7436772688643277E-13,-4.7673956552086491E-13,-4.7912326334846905E-13,-4.8151887966521132E-13,-4.8392647406353736E-13,-4.8634610643385484E-13,-4.8877783696602414E-13,-4.9122172615085419E-13,-4.9367783478160828E-13]
[null,null,{"$f":"C211+1","v":2},{"$f":"D$11","v":"Installation Costs"},null,null,null,null,5484.0761261573371,{"$f":"SUM(M212:BK212)","v":10474.106829926051},null,null,{"$f":"L134*M$192","v":0},0,64.071325028048918,539.49374462425828,877.2321990399646,838.31614083292118,798.98899123883143,759.24761224527981,719.08884473701198,678.50950836335517,637.50640140484336,596.07630063903741,554.21596120553818,511.92211647018814,469.19147788845447,426.02073486799168,382.40655463037706,338.34558207201462,293.83443962420279,248.86972711236109,203.44802161441035,167.84874091792574,133.96069172770515,99.803247128589121,70.092291765184612,42.980967044005702,19.256025949760787,3.3791817537886195,3.4406920229549992E-13,3.4578954830697735E-13,3.4751849604851218E-13,3.4925608852875462E-13,{"$f":"AR134*AS$192","v":3.5100236897139837E-13},3.5275738081625535E-13,3.5452116772033655E-13,3.5629377355893818E-13,3.5807524242673282E-13,3.5986561863886634E-13,3.616649467320607E-13,3.6347327146572092E-13,3.6529063782304954E-13,3.6711709101216469E-13,3.6895267646722548E-13,3.7079743984956158E-13,3.7265142704880929E-13,3.7451468418405322E-13,3.763872576049735E-13,3.7826919389299824E-13,3.801605398624632E-13,3.8206134256177551E-13,3.8397164927458423E-13]
[null,null,3,{"$f":"D$12","v":"Avoided Like-Kind Replacements"},null,null,null,null,-23009.721454785806,-109674.76901179006,null,null,{"$f":"L135*M$192","v":0},0,0,0,0,0,0,0,0,0,-300.75516714583318,-284.52475898779079,-2200.3129897278591,-2442.6189594330694,-2677.5947955457091,-3629.7673793108975,-5655.3046496783354,-6909.8677730991694,-7377.8785251337158,-7020.7381146824191,-7079.5722194666396,-6692.2405105601802,-6300.8584952591709,-6367.5419259765604,-5943.0266528234788,-5514.1070383907163,-5080.7496521473058,-4642.9208393655017,-4219.0434984773747,-3791.6621855931717,-3359.9015834926654,-2923.7285838165139,{"$f":"AR135*AS$192","v":-2483.1098566040146},-2038.0118489047948,-1610.6661165925343,-1191.6176744482402,-840.76687856299611,-544.00848534167972,-327.86624586290702,-166.22408895425198,-51.93222757144455,-5.8492908331149254,9.2897013181926415E-13,9.3361498247836033E-13,9.38283057390752E-13,9.429744726777055E-13,9.4768934504109403E-13,9.5242779176629907E-13,9.5718993072513052E-13,9.6197588037875622E-13,9.6678575978064953E-13]
[null,null,4,{"$f":"D$13","v":"Tax Effects of Existing Part Retirement"},null,null,null,null,0,0,null,null,{"$f":"L136*M$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR136*AS$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,{"$f":"D$14","v":"…"},null,null,null,null,0,0,null,null,{"$f":"L137*M$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR137*AS$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"D$15","v":"…"},null,null,null,null,0,0,null,null,{"$f":"L138*M$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR138*AS$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"D$16","v":"…"},null,null,null,null,0,0,null,null,{"$f":"L139*M$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR139*AS$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,{"$f":"D$17","v":"…"},null,null,null,null,0,0,null,null,{"$f":"L140*M$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR140*AS$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"D$18","v":"…"},null,null,null,null,0,0,null,null,{"$f":"L141*M$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR141*AS$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,{"$f":"D$19","v":"…"},null,null,null,null,0,0,null,null,{"$f":"L142*M$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR142*AS$192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D210","v":"Property Tax and Insurance"},null,null,null,null,24162.484564969611,{"$f":"SUM(J211:J220)","v":-20666.964244969306},null,null,{"$f":"SUM(M211:M220)","v":0},0,1597.6324867891394,5087.7266961757769,7292.6853687451294,6971.9923628563902,6647.9101097745443,6320.412734352808,5989.4741874241117,5655.0682447077688,5016.4133385637433,4691.2236336274955,2430.4681594495491,1839.6208801622683,1252.502551843008,-55.44100504685639,-2440.4052107039024,-4058.0788969265968,-4892.9116898769971,-4906.3328354726164,-5339.4962360351028,-5273.066256268422,-5185.8769754487803,-5559.031920508779,-5401.9865410568564,-5212.3619556498497,-4956.5579677004762,-4624.1589436900949,-4219.0434984773747,-3791.6621855931717,-3359.9015834926654,-2923.7285838165139,-2483.1098566040146,-2038.0118489047948,-1610.6661165925343,-1191.6176744482402,-840.76687856299623,-544.00848534167983,-327.86624586290714,-166.2240889542521,-51.932227571444656,-5.8492908331150302,8.2355508140005691E-13,8.2767285680705695E-13,8.3181122109109225E-13,8.359702771965474E-13,8.4015012858253022E-13,8.4435087922544247E-13,8.4857263362156962E-13,8.5281549678967753E-13,8.5707957427362554E-13]
[]
[null,null,null,"Check",null,null,null,null,{"$f":"RevReq!H37+RevReq!H38","v":24162.484564969618},{"$f":"RevReq!I37+RevReq!I38","v":-20666.964244969298},null,null,{"$f":"RevReq!K37+RevReq!K38","v":0},{"$f":"RevReq!L37+RevReq!L38","v":0},{"$f":"RevReq!M37+RevReq!M38","v":1597.6324867891396},{"$f":"RevReq!N37+RevReq!N38","v":5087.7266961757769},{"$f":"RevReq!O37+RevReq!O38","v":7292.6853687451303},{"$f":"RevReq!P37+RevReq!P38","v":6971.9923628563911},{"$f":"RevReq!Q37+RevReq!Q38","v":6647.9101097745443},{"$f":"RevReq!R37+RevReq!R38","v":6320.4127343528089},{"$f":"RevReq!S37+RevReq!S38","v":5989.4741874241117},{"$f":"RevReq!T37+RevReq!T38","v":5655.0682447077688},{"$f":"RevReq!U37+RevReq!U38","v":5016.4133385637433},{"$f":"RevReq!V37+RevReq!V38","v":4691.2236336274964},{"$f":"RevReq!W37+RevReq!W38","v":2430.4681594495491},{"$f":"RevReq!X37+RevReq!X38","v":1839.6208801622683},{"$f":"RevReq!Y37+RevReq!Y38","v":1252.502551843008},{"$f":"RevReq!Z37+RevReq!Z38","v":-55.44100504685639},{"$f":"RevReq!AA37+RevReq!AA38","v":-2440.4052107039024},{"$f":"RevReq!AB37+RevReq!AB38","v":-4058.0788969265968},{"$f":"RevReq!AC37+RevReq!AC38","v":-4892.9116898769971},{"$f":"RevReq!AD37+RevReq!AD38","v":-4906.3328354726164},{"$f":"RevReq!AE37+RevReq!AE38","v":-5339.4962360351037},{"$f":"RevReq!AF37+RevReq!AF38","v":-5273.0662562684229},{"$f":"RevReq!AG37+RevReq!AG38","v":-5185.8769754487803},{"$f":"RevReq!AH37+RevReq!AH38","v":-5559.031920508779},{"$f":"RevReq!AI37+RevReq!AI38","v":-5401.9865410568564},{"$f":"RevReq!AJ37+RevReq!AJ38","v":-5212.3619556498506},{"$f":"RevReq!AK37+RevReq!AK38","v":-4956.5579677004771},{"$f":"RevReq!AL37+RevReq!AL38","v":-4624.1589436900949},{"$f":"RevReq!AM37+RevReq!AM38","v":-4219.0434984773747},{"$f":"RevReq!AN37+RevReq!AN38","v":-3791.6621855931717},{"$f":"RevReq!AO37+RevReq!AO38","v":-3359.9015834926654},{"$f":"RevReq!AP37+RevReq!AP38","v":-2923.7285838165139},{"$f":"RevReq!AQ37+RevReq!AQ38","v":-2483.1098566040146},{"$f":"RevReq!AR37+RevReq!AR38","v":-2038.011848904795},{"$f":"RevReq!AS37+RevReq!AS38","v":-1610.6661165925343},{"$f":"RevReq!AT37+RevReq!AT38","v":-1191.6176744482402},{"$f":"RevReq!AU37+RevReq!AU38","v":-840.76687856299623},{"$f":"RevReq!AV37+RevReq!AV38","v":-544.00848534167983},{"$f":"RevReq!AW37+RevReq!AW38","v":-327.86624586290714},{"$f":"RevReq!AX37+RevReq!AX38","v":-166.22408895425212},{"$f":"RevReq!AY37+RevReq!AY38","v":-51.932227571444656},{"$f":"RevReq!AZ37+RevReq!AZ38","v":-5.8492908331150311},{"$f":"RevReq!BA37+RevReq!BA38","v":8.2355508140005691E-13},{"$f":"RevReq!BB37+RevReq!BB38","v":8.2767285680705695E-13},{"$f":"RevReq!BC37+RevReq!BC38","v":8.3181122109109225E-13},{"$f":"RevReq!BD37+RevReq!BD38","v":8.359702771965475E-13},{"$f":"RevReq!BE37+RevReq!BE38","v":8.4015012858253022E-13},{"$f":"RevReq!BF37+RevReq!BF38","v":8.4435087922544257E-13},{"$f":"RevReq!BG37+RevReq!BG38","v":8.4857263362156962E-13},{"$f":"RevReq!BH37+RevReq!BH38","v":8.5281549678967743E-13},{"$f":"RevReq!BI37+RevReq!BI38","v":8.5707957427362554E-13}]
[]
[null,null,null,"TAX ENTRIES"]
[]
[]
[null,null,null,"Capital Expenditure",null,null,"COD"]
[null,null,{"$f":"C228+1","v":1},{"$f":"D$10","v":".05 Compressors"},null,null,{"$f":"G10","v":"2015-01-01"},null,null,{"$f":"SUM(M229:BK229)","v":286056.24800456053},null,null,{"$f":"IF(M$3>=YEAR($G229),M10,0)+IF(M$3=YEAR($G229),SUM($L10:L10)+$F229,0)","v":0},{"$f":"IF(N$3>=YEAR($G229),N10,0)+IF(N$3=YEAR($G229),SUM($L10:M10)+$F229,0)","v":286056.24800456053},{"$f":"IF(O$3>=YEAR($G229),O10,0)+IF(O$3=YEAR($G229),SUM($L10:N10)+$F229,0)","v":0},{"$f":"IF(P$3>=YEAR($G229),P10,0)+IF(P$3=YEAR($G229),SUM($L10:O10)+$F229,0)","v":0},{"$f":"IF(Q$3>=YEAR($G229),Q10,0)+IF(Q$3=YEAR($G229),SUM($L10:P10)+$F229,0)","v":0},{"$f":"IF(R$3>=YEAR($G229),R10,0)+IF(R$3=YEAR($G229),SUM($L10:Q10)+$F229,0)","v":0},{"$f":"IF(S$3>=YEAR($G229),S10,0)+IF(S$3=YEAR($G229),SUM($L10:R10)+$F229,0)","v":0},{"$f":"IF(T$3>=YEAR($G229),T10,0)+IF(T$3=YEAR($G229),SUM($L10:S10)+$F229,0)","v":0},{"$f":"IF(U$3>=YEAR($G229),U10,0)+IF(U$3=YEAR($G229),SUM($L10:T10)+$F229,0)","v":0},{"$f":"IF(V$3>=YEAR($G229),V10,0)+IF(V$3=YEAR($G229),SUM($L10:U10)+$F229,0)","v":0},{"$f":"IF(W$3>=YEAR($G229),W10,0)+IF(W$3=YEAR($G229),SUM($L10:V10)+$F229,0)","v":0},{"$f":"IF(X$3>=YEAR($G229),X10,0)+IF(X$3=YEAR($G229),SUM($L10:W10)+$F229,0)","v":0},{"$f":"IF(Y$3>=YEAR($G229),Y10,0)+IF(Y$3=YEAR($G229),SUM($L10:X10)+$F229,0)","v":0},{"$f":"IF(Z$3>=YEAR($G229),Z10,0)+IF(Z$3=YEAR($G229),SUM($L10:Y10)+$F229,0)","v":0},{"$f":"IF(AA$3>=YEAR($G229),AA10,0)+IF(AA$3=YEAR($G229),SUM($L10:Z10)+$F229,0)","v":0},{"$f":"IF(AB$3>=YEAR($G229),AB10,0)+IF(AB$3=YEAR($G229),SUM($L10:AA10)+$F229,0)","v":0},{"$f":"IF(AC$3>=YEAR($G229),AC10,0)+IF(AC$3=YEAR($G229),SUM($L10:AB10)+$F229,0)","v":0},{"$f":"IF(AD$3>=YEAR($G229),AD10,0)+IF(AD$3=YEAR($G229),SUM($L10:AC10)+$F229,0)","v":0},{"$f":"IF(AE$3>=YEAR($G229),AE10,0)+IF(AE$3=YEAR($G229),SUM($L10:AD10)+$F229,0)","v":0},{"$f":"IF(AF$3>=YEAR($G229),AF10,0)+IF(AF$3=YEAR($G229),SUM($L10:AE10)+$F229,0)","v":0},{"$f":"IF(AG$3>=YEAR($G229),AG10,0)+IF(AG$3=YEAR($G229),SUM($L10:AF10)+$F229,0)","v":0},{"$f":"IF(AH$3>=YEAR($G229),AH10,0)+IF(AH$3=YEAR($G229),SUM($L10:AG10)+$F229,0)","v":0},{"$f":"IF(AI$3>=YEAR($G229),AI10,0)+IF(AI$3=YEAR($G229),SUM($L10:AH10)+$F229,0)","v":0},{"$f":"IF(AJ$3>=YEAR($G229),AJ10,0)+IF(AJ$3=YEAR($G229),SUM($L10:AI10)+$F229,0)","v":0},{"$f":"IF(AK$3>=YEAR($G229),AK10,0)+IF(AK$3=YEAR($G229),SUM($L10:AJ10)+$F229,0)","v":0},{"$f":"IF(AL$3>=YEAR($G229),AL10,0)+IF(AL$3=YEAR($G229),SUM($L10:AK10)+$F229,0)","v":0},{"$f":"IF(AM$3>=YEAR($G229),AM10,0)+IF(AM$3=YEAR($G229),SUM($L10:AL10)+$F229,0)","v":0},{"$f":"IF(AN$3>=YEAR($G229),AN10,0)+IF(AN$3=YEAR($G229),SUM($L10:AM10)+$F229,0)","v":0},{"$f":"IF(AO$3>=YEAR($G229),AO10,0)+IF(AO$3=YEAR($G229),SUM($L10:AN10)+$F229,0)","v":0},{"$f":"IF(AP$3>=YEAR($G229),AP10,0)+IF(AP$3=YEAR($G229),SUM($L10:AO10)+$F229,0)","v":0},{"$f":"IF(AQ$3>=YEAR($G229),AQ10,0)+IF(AQ$3=YEAR($G229),SUM($L10:AP10)+$F229,0)","v":0},{"$f":"IF(AR$3>=YEAR($G229),AR10,0)+IF(AR$3=YEAR($G229),SUM($L10:AQ10)+$F229,0)","v":0},{"$f":"IF(AS$3>=YEAR($G229),AS10,0)+IF(AS$3=YEAR($G229),SUM($L10:AR10)+$F229,0)","v":0},{"$f":"IF(AT$3>=YEAR($G229),AT10,0)+IF(AT$3=YEAR($G229),SUM($L10:AS10)+$F229,0)","v":0},{"$f":"IF(AU$3>=YEAR($G229),AU10,0)+IF(AU$3=YEAR($G229),SUM($L10:AT10)+$F229,0)","v":0},{"$f":"IF(AV$3>=YEAR($G229),AV10,0)+IF(AV$3=YEAR($G229),SUM($L10:AU10)+$F229,0)","v":0},{"$f":"IF(AW$3>=YEAR($G229),AW10,0)+IF(AW$3=YEAR($G229),SUM($L10:AV10)+$F229,0)","v":0},{"$f":"IF(AX$3>=YEAR($G229),AX10,0)+IF(AX$3=YEAR($G229),SUM($L10:AW10)+$F229,0)","v":0},{"$f":"IF(AY$3>=YEAR($G229),AY10,0)+IF(AY$3=YEAR($G229),SUM($L10:AX10)+$F229,0)","v":0},{"$f":"IF(AZ$3>=YEAR($G229),AZ10,0)+IF(AZ$3=YEAR($G229),SUM($L10:AY10)+$F229,0)","v":0},{"$f":"IF(BA$3>=YEAR($G229),BA10,0)+IF(BA$3=YEAR($G229),SUM($L10:AZ10)+$F229,0)","v":0},{"$f":"IF(BB$3>=YEAR($G229),BB10,0)+IF(BB$3=YEAR($G229),SUM($L10:BA10)+$F229,0)","v":0},{"$f":"IF(BC$3>=YEAR($G229),BC10,0)+IF(BC$3=YEAR($G229),SUM($L10:BB10)+$F229,0)","v":0},{"$f":"IF(BD$3>=YEAR($G229),BD10,0)+IF(BD$3=YEAR($G229),SUM($L10:BC10)+$F229,0)","v":0},{"$f":"IF(BE$3>=YEAR($G229),BE10,0)+IF(BE$3=YEAR($G229),SUM($L10:BD10)+$F229,0)","v":0},{"$f":"IF(BF$3>=YEAR($G229),BF10,0)+IF(BF$3=YEAR($G229),SUM($L10:BE10)+$F229,0)","v":0},{"$f":"IF(BG$3>=YEAR($G229),BG10,0)+IF(BG$3=YEAR($G229),SUM($L10:BF10)+$F229,0)","v":0},{"$f":"IF(BH$3>=YEAR($G229),BH10,0)+IF(BH$3=YEAR($G229),SUM($L10:BG10)+$F229,0)","v":0},{"$f":"IF(BI$3>=YEAR($G229),BI10,0)+IF(BI$3=YEAR($G229),SUM($L10:BH10)+$F229,0)","v":0},{"$f":"IF(BJ$3>=YEAR($G229),BJ10,0)+IF(BJ$3=YEAR($G229),SUM($L10:BI10)+$F229,0)","v":0},{"$f":"IF(BK$3>=YEAR($G229),BK10,0)+IF(BK$3=YEAR($G229),SUM($L10:BJ10)+$F229,0)","v":0}]
[null,null,{"$f":"C229+1","v":2},{"$f":"D$11","v":"Installation Costs"},null,null,"2015-01-01",null,null,{"$f":"SUM(M230:BK230)","v":38735.374263547761},null,null,{"$f":"IF(M$3>=YEAR($G230),M11,0)+IF(M$3=YEAR($G230),SUM($L11:L11)+$F230,0)","v":0},{"$f":"IF(N$3>=YEAR($G230),N11,0)+IF(N$3=YEAR($G230),SUM($L11:M11)+$F230,0)","v":2758.1791438511991},{"$f":"IF(O$3>=YEAR($G230),O11,0)+IF(O$3=YEAR($G230),SUM($L11:N11)+$F230,0)","v":20539.386481881949},{"$f":"IF(P$3>=YEAR($G230),P11,0)+IF(P$3=YEAR($G230),SUM($L11:O11)+$F230,0)","v":15437.808637814611},{"$f":"IF(Q$3>=YEAR($G230),Q11,0)+IF(Q$3=YEAR($G230),SUM($L11:P11)+$F230,0)","v":0},{"$f":"IF(R$3>=YEAR($G230),R11,0)+IF(R$3=YEAR($G230),SUM($L11:Q11)+$F230,0)","v":0},{"$f":"IF(S$3>=YEAR($G230),S11,0)+IF(S$3=YEAR($G230),SUM($L11:R11)+$F230,0)","v":0},{"$f":"IF(T$3>=YEAR($G230),T11,0)+IF(T$3=YEAR($G230),SUM($L11:S11)+$F230,0)","v":0},{"$f":"IF(U$3>=YEAR($G230),U11,0)+IF(U$3=YEAR($G230),SUM($L11:T11)+$F230,0)","v":0},{"$f":"IF(V$3>=YEAR($G230),V11,0)+IF(V$3=YEAR($G230),SUM($L11:U11)+$F230,0)","v":0},{"$f":"IF(W$3>=YEAR($G230),W11,0)+IF(W$3=YEAR($G230),SUM($L11:V11)+$F230,0)","v":0},{"$f":"IF(X$3>=YEAR($G230),X11,0)+IF(X$3=YEAR($G230),SUM($L11:W11)+$F230,0)","v":0},{"$f":"IF(Y$3>=YEAR($G230),Y11,0)+IF(Y$3=YEAR($G230),SUM($L11:X11)+$F230,0)","v":0},{"$f":"IF(Z$3>=YEAR($G230),Z11,0)+IF(Z$3=YEAR($G230),SUM($L11:Y11)+$F230,0)","v":0},{"$f":"IF(AA$3>=YEAR($G230),AA11,0)+IF(AA$3=YEAR($G230),SUM($L11:Z11)+$F230,0)","v":0},{"$f":"IF(AB$3>=YEAR($G230),AB11,0)+IF(AB$3=YEAR($G230),SUM($L11:AA11)+$F230,0)","v":0},{"$f":"IF(AC$3>=YEAR($G230),AC11,0)+IF(AC$3=YEAR($G230),SUM($L11:AB11)+$F230,0)","v":0},{"$f":"IF(AD$3>=YEAR($G230),AD11,0)+IF(AD$3=YEAR($G230),SUM($L11:AC11)+$F230,0)","v":0},{"$f":"IF(AE$3>=YEAR($G230),AE11,0)+IF(AE$3=YEAR($G230),SUM($L11:AD11)+$F230,0)","v":0},{"$f":"IF(AF$3>=YEAR($G230),AF11,0)+IF(AF$3=YEAR($G230),SUM($L11:AE11)+$F230,0)","v":0},{"$f":"IF(AG$3>=YEAR($G230),AG11,0)+IF(AG$3=YEAR($G230),SUM($L11:AF11)+$F230,0)","v":0},{"$f":"IF(AH$3>=YEAR($G230),AH11,0)+IF(AH$3=YEAR($G230),SUM($L11:AG11)+$F230,0)","v":0},{"$f":"IF(AI$3>=YEAR($G230),AI11,0)+IF(AI$3=YEAR($G230),SUM($L11:AH11)+$F230,0)","v":0},{"$f":"IF(AJ$3>=YEAR($G230),AJ11,0)+IF(AJ$3=YEAR($G230),SUM($L11:AI11)+$F230,0)","v":0},{"$f":"IF(AK$3>=YEAR($G230),AK11,0)+IF(AK$3=YEAR($G230),SUM($L11:AJ11)+$F230,0)","v":0},{"$f":"IF(AL$3>=YEAR($G230),AL11,0)+IF(AL$3=YEAR($G230),SUM($L11:AK11)+$F230,0)","v":0},{"$f":"IF(AM$3>=YEAR($G230),AM11,0)+IF(AM$3=YEAR($G230),SUM($L11:AL11)+$F230,0)","v":0},{"$f":"IF(AN$3>=YEAR($G230),AN11,0)+IF(AN$3=YEAR($G230),SUM($L11:AM11)+$F230,0)","v":0},{"$f":"IF(AO$3>=YEAR($G230),AO11,0)+IF(AO$3=YEAR($G230),SUM($L11:AN11)+$F230,0)","v":0},{"$f":"IF(AP$3>=YEAR($G230),AP11,0)+IF(AP$3=YEAR($G230),SUM($L11:AO11)+$F230,0)","v":0},{"$f":"IF(AQ$3>=YEAR($G230),AQ11,0)+IF(AQ$3=YEAR($G230),SUM($L11:AP11)+$F230,0)","v":0},{"$f":"IF(AR$3>=YEAR($G230),AR11,0)+IF(AR$3=YEAR($G230),SUM($L11:AQ11)+$F230,0)","v":0},{"$f":"IF(AS$3>=YEAR($G230),AS11,0)+IF(AS$3=YEAR($G230),SUM($L11:AR11)+$F230,0)","v":0},{"$f":"IF(AT$3>=YEAR($G230),AT11,0)+IF(AT$3=YEAR($G230),SUM($L11:AS11)+$F230,0)","v":0},{"$f":"IF(AU$3>=YEAR($G230),AU11,0)+IF(AU$3=YEAR($G230),SUM($L11:AT11)+$F230,0)","v":0},{"$f":"IF(AV$3>=YEAR($G230),AV11,0)+IF(AV$3=YEAR($G230),SUM($L11:AU11)+$F230,0)","v":0},{"$f":"IF(AW$3>=YEAR($G230),AW11,0)+IF(AW$3=YEAR($G230),SUM($L11:AV11)+$F230,0)","v":0},{"$f":"IF(AX$3>=YEAR($G230),AX11,0)+IF(AX$3=YEAR($G230),SUM($L11:AW11)+$F230,0)","v":0},{"$f":"IF(AY$3>=YEAR($G230),AY11,0)+IF(AY$3=YEAR($G230),SUM($L11:AX11)+$F230,0)","v":0},{"$f":"IF(AZ$3>=YEAR($G230),AZ11,0)+IF(AZ$3=YEAR($G230),SUM($L11:AY11)+$F230,0)","v":0},{"$f":"IF(BA$3>=YEAR($G230),BA11,0)+IF(BA$3=YEAR($G230),SUM($L11:AZ11)+$F230,0)","v":0},{"$f":"IF(BB$3>=YEAR($G230),BB11,0)+IF(BB$3=YEAR($G230),SUM($L11:BA11)+$F230,0)","v":0},{"$f":"IF(BC$3>=YEAR($G230),BC11,0)+IF(BC$3=YEAR($G230),SUM($L11:BB11)+$F230,0)","v":0},{"$f":"IF(BD$3>=YEAR($G230),BD11,0)+IF(BD$3=YEAR($G230),SUM($L11:BC11)+$F230,0)","v":0},{"$f":"IF(BE$3>=YEAR($G230),BE11,0)+IF(BE$3=YEAR($G230),SUM($L11:BD11)+$F230,0)","v":0},{"$f":"IF(BF$3>=YEAR($G230),BF11,0)+IF(BF$3=YEAR($G230),SUM($L11:BE11)+$F230,0)","v":0},{"$f":"IF(BG$3>=YEAR($G230),BG11,0)+IF(BG$3=YEAR($G230),SUM($L11:BF11)+$F230,0)","v":0},{"$f":"IF(BH$3>=YEAR($G230),BH11,0)+IF(BH$3=YEAR($G230),SUM($L11:BG11)+$F230,0)","v":0},{"$f":"IF(BI$3>=YEAR($G230),BI11,0)+IF(BI$3=YEAR($G230),SUM($L11:BH11)+$F230,0)","v":0},{"$f":"IF(BJ$3>=YEAR($G230),BJ11,0)+IF(BJ$3=YEAR($G230),SUM($L11:BI11)+$F230,0)","v":0},{"$f":"IF(BK$3>=YEAR($G230),BK11,0)+IF(BK$3=YEAR($G230),SUM($L11:BJ11)+$F230,0)","v":0}]
[null,null,3,{"$f":"D$12","v":"Avoided Like-Kind Replacements"},null,null,"2015-01-01",null,null,-376923.42664604814,null,null,{"$f":"IF(M$3>=YEAR($G231),M12,0)+IF(M$3=YEAR($G231),SUM($L12:L12)+$F231,0)","v":0},{"$f":"IF(N$3>=YEAR($G231),N12,0)+IF(N$3=YEAR($G231),SUM($L12:M12)+$F231,0)","v":0},{"$f":"IF(O$3>=YEAR($G231),O12,0)+IF(O$3=YEAR($G231),SUM($L12:N12)+$F231,0)","v":0},{"$f":"IF(P$3>=YEAR($G231),P12,0)+IF(P$3=YEAR($G231),SUM($L12:O12)+$F231,0)","v":0},{"$f":"IF(Q$3>=YEAR($G231),Q12,0)+IF(Q$3=YEAR($G231),SUM($L12:P12)+$F231,0)","v":0},{"$f":"IF(R$3>=YEAR($G231),R12,0)+IF(R$3=YEAR($G231),SUM($L12:Q12)+$F231,0)","v":0},{"$f":"IF(S$3>=YEAR($G231),S12,0)+IF(S$3=YEAR($G231),SUM($L12:R12)+$F231,0)","v":0},{"$f":"IF(T$3>=YEAR($G231),T12,0)+IF(T$3=YEAR($G231),SUM($L12:S12)+$F231,0)","v":0},{"$f":"IF(U$3>=YEAR($G231),U12,0)+IF(U$3=YEAR($G231),SUM($L12:T12)+$F231,0)","v":0},{"$f":"IF(V$3>=YEAR($G231),V12,0)+IF(V$3=YEAR($G231),SUM($L12:U12)+$F231,0)","v":-12532.618298874992},{"$f":"IF(W$3>=YEAR($G231),W12,0)+IF(W$3=YEAR($G231),SUM($L12:V12)+$F231,0)","v":0},{"$f":"IF(X$3>=YEAR($G231),X12,0)+IF(X$3=YEAR($G231),SUM($L12:W12)+$F231,0)","v":-79125.566324019237},{"$f":"IF(Y$3>=YEAR($G231),Y12,0)+IF(Y$3=YEAR($G231),SUM($L12:X12)+$F231,0)","v":-13594.178659957073},{"$f":"IF(Z$3>=YEAR($G231),Z12,0)+IF(Z$3=YEAR($G231),SUM($L12:Y12)+$F231,0)","v":-13798.260549051331},{"$f":"IF(AA$3>=YEAR($G231),AA12,0)+IF(AA$3=YEAR($G231),SUM($L12:Z12)+$F231,0)","v":-43238.759399928247},{"$f":"IF(AB$3>=YEAR($G231),AB12,0)+IF(AB$3=YEAR($G231),SUM($L12:AA12)+$F231,0)","v":-88007.628125644187},{"$f":"IF(AC$3>=YEAR($G231),AC12,0)+IF(AC$3=YEAR($G231),SUM($L12:AB12)+$F231,0)","v":-60493.716353203796},{"$f":"IF(AD$3>=YEAR($G231),AD12,0)+IF(AD$3=YEAR($G231),SUM($L12:AC12)+$F231,0)","v":-31444.412596714799},{"$f":"IF(AE$3>=YEAR($G231),AE12,0)+IF(AE$3=YEAR($G231),SUM($L12:AD12)+$F231,0)","v":0},{"$f":"IF(AF$3>=YEAR($G231),AF12,0)+IF(AF$3=YEAR($G231),SUM($L12:AE12)+$F231,0)","v":-16639.431645962854},{"$f":"IF(AG$3>=YEAR($G231),AG12,0)+IF(AG$3=YEAR($G231),SUM($L12:AF12)+$F231,0)","v":0},{"$f":"IF(AH$3>=YEAR($G231),AH12,0)+IF(AH$3=YEAR($G231),SUM($L12:AG12)+$F231,0)","v":0},{"$f":"IF(AI$3>=YEAR($G231),AI12,0)+IF(AI$3=YEAR($G231),SUM($L12:AH12)+$F231,0)","v":-18048.854692691613},{"$f":"IF(AJ$3>=YEAR($G231),AJ12,0)+IF(AJ$3=YEAR($G231),SUM($L12:AI12)+$F231,0)","v":0},{"$f":"IF(AK$3>=YEAR($G231),AK12,0)+IF(AK$3=YEAR($G231),SUM($L12:AJ12)+$F231,0)","v":0},{"$f":"IF(AL$3>=YEAR($G231),AL12,0)+IF(AL$3=YEAR($G231),SUM($L12:AK12)+$F231,0)","v":0},{"$f":"IF(AM$3>=YEAR($G231),AM12,0)+IF(AM$3=YEAR($G231),SUM($L12:AL12)+$F231,0)","v":0},{"$f":"IF(AN$3>=YEAR($G231),AN12,0)+IF(AN$3=YEAR($G231),SUM($L12:AM12)+$F231,0)","v":0},{"$f":"IF(AO$3>=YEAR($G231),AO12,0)+IF(AO$3=YEAR($G231),SUM($L12:AN12)+$F231,0)","v":0},{"$f":"IF(AP$3>=YEAR($G231),AP12,0)+IF(AP$3=YEAR($G231),SUM($L12:AO12)+$F231,0)","v":0},{"$f":"IF(AQ$3>=YEAR($G231),AQ12,0)+IF(AQ$3=YEAR($G231),SUM($L12:AP12)+$F231,0)","v":0},{"$f":"IF(AR$3>=YEAR($G231),AR12,0)+IF(AR$3=YEAR($G231),SUM($L12:AQ12)+$F231,0)","v":0},{"$f":"IF(AS$3>=YEAR($G231),AS12,0)+IF(AS$3=YEAR($G231),SUM($L12:AR12)+$F231,0)","v":0},{"$f":"IF(AT$3>=YEAR($G231),AT12,0)+IF(AT$3=YEAR($G231),SUM($L12:AS12)+$F231,0)","v":0},{"$f":"IF(AU$3>=YEAR($G231),AU12,0)+IF(AU$3=YEAR($G231),SUM($L12:AT12)+$F231,0)","v":0},{"$f":"IF(AV$3>=YEAR($G231),AV12,0)+IF(AV$3=YEAR($G231),SUM($L12:AU12)+$F231,0)","v":0},{"$f":"IF(AW$3>=YEAR($G231),AW12,0)+IF(AW$3=YEAR($G231),SUM($L12:AV12)+$F231,0)","v":0},{"$f":"IF(AX$3>=YEAR($G231),AX12,0)+IF(AX$3=YEAR($G231),SUM($L12:AW12)+$F231,0)","v":0},{"$f":"IF(AY$3>=YEAR($G231),AY12,0)+IF(AY$3=YEAR($G231),SUM($L12:AX12)+$F231,0)","v":0},{"$f":"IF(AZ$3>=YEAR($G231),AZ12,0)+IF(AZ$3=YEAR($G231),SUM($L12:AY12)+$F231,0)","v":0},{"$f":"IF(BA$3>=YEAR($G231),BA12,0)+IF(BA$3=YEAR($G231),SUM($L12:AZ12)+$F231,0)","v":0},{"$f":"IF(BB$3>=YEAR($G231),BB12,0)+IF(BB$3=YEAR($G231),SUM($L12:BA12)+$F231,0)","v":0},{"$f":"IF(BC$3>=YEAR($G231),BC12,0)+IF(BC$3=YEAR($G231),SUM($L12:BB12)+$F231,0)","v":0},{"$f":"IF(BD$3>=YEAR($G231),BD12,0)+IF(BD$3=YEAR($G231),SUM($L12:BC12)+$F231,0)","v":0},{"$f":"IF(BE$3>=YEAR($G231),BE12,0)+IF(BE$3=YEAR($G231),SUM($L12:BD12)+$F231,0)","v":0},{"$f":"IF(BF$3>=YEAR($G231),BF12,0)+IF(BF$3=YEAR($G231),SUM($L12:BE12)+$F231,0)","v":0},{"$f":"IF(BG$3>=YEAR($G231),BG12,0)+IF(BG$3=YEAR($G231),SUM($L12:BF12)+$F231,0)","v":0},{"$f":"IF(BH$3>=YEAR($G231),BH12,0)+IF(BH$3=YEAR($G231),SUM($L12:BG12)+$F231,0)","v":0},{"$f":"IF(BI$3>=YEAR($G231),BI12,0)+IF(BI$3=YEAR($G231),SUM($L12:BH12)+$F231,0)","v":0},{"$f":"IF(BJ$3>=YEAR($G231),BJ12,0)+IF(BJ$3=YEAR($G231),SUM($L12:BI12)+$F231,0)","v":0},{"$f":"IF(BK$3>=YEAR($G231),BK12,0)+IF(BK$3=YEAR($G231),SUM($L12:BJ12)+$F231,0)","v":0}]
[null,null,4,{"$f":"D$13","v":"Tax Effects of Existing Part Retirement"},null,null,"2015-01-01",null,null,-38182.266539221782,null,null,{"$f":"Tax_Capital!L38","v":0},{"$f":"Tax_Capital!M38","v":-5043.3467638488801},{"$f":"Tax_Capital!N38","v":-18770.094073165681},{"$f":"Tax_Capital!O38","v":-14368.825702207219},{"$f":"Tax_Capital!P38","v":0},{"$f":"Tax_Capital!Q38","v":0},{"$f":"Tax_Capital!R38","v":0},{"$f":"Tax_Capital!S38","v":0},{"$f":"Tax_Capital!T38","v":0},{"$f":"Tax_Capital!U38","v":0},{"$f":"Tax_Capital!V38","v":0},{"$f":"Tax_Capital!W38","v":0},{"$f":"Tax_Capital!X38","v":0},{"$f":"Tax_Capital!Y38","v":0},{"$f":"Tax_Capital!Z38","v":0},{"$f":"Tax_Capital!AA38","v":0},{"$f":"Tax_Capital!AB38","v":0},{"$f":"Tax_Capital!AC38","v":0},{"$f":"Tax_Capital!AD38","v":0},{"$f":"Tax_Capital!AE38","v":0},{"$f":"Tax_Capital!AF38","v":0},{"$f":"Tax_Capital!AG38","v":0},{"$f":"Tax_Capital!AH38","v":0},{"$f":"Tax_Capital!AI38","v":0},{"$f":"Tax_Capital!AJ38","v":0},{"$f":"Tax_Capital!AK38","v":0},{"$f":"Tax_Capital!AL38","v":0},{"$f":"Tax_Capital!AM38","v":0},{"$f":"Tax_Capital!AN38","v":0},{"$f":"Tax_Capital!AO38","v":0},{"$f":"Tax_Capital!AP38","v":0},{"$f":"Tax_Capital!AQ38","v":0},{"$f":"Tax_Capital!AR38","v":0},{"$f":"Tax_Capital!AS38","v":0},{"$f":"Tax_Capital!AT38","v":0},{"$f":"Tax_Capital!AU38","v":0},{"$f":"Tax_Capital!AV38","v":0},{"$f":"Tax_Capital!AW38","v":0},{"$f":"Tax_Capital!AX38","v":0},{"$f":"Tax_Capital!AY38","v":0},{"$f":"Tax_Capital!AZ38","v":0},{"$f":"Tax_Capital!BA38","v":0},{"$f":"Tax_Capital!BB38","v":0},{"$f":"Tax_Capital!BC38","v":0},{"$f":"Tax_Capital!BD38","v":0},{"$f":"Tax_Capital!BE38","v":0},{"$f":"Tax_Capital!BF38","v":0},{"$f":"Tax_Capital!BG38","v":0},{"$f":"Tax_Capital!BH38","v":0},{"$f":"Tax_Capital!BI38","v":0},{"$f":"Tax_Capital!BJ38","v":0}]
[null,null,5,{"$f":"D$14","v":"…"},null,null,"00:00:00",null,null,0,null,null,{"$f":"IF(M$3>=YEAR($G233),M14,0)+IF(M$3=YEAR($G233),SUM($L14:L14)+$F233,0)","v":0},{"$f":"IF(N$3>=YEAR($G233),N14,0)+IF(N$3=YEAR($G233),SUM($L14:M14)+$F233,0)","v":0},{"$f":"IF(O$3>=YEAR($G233),O14,0)+IF(O$3=YEAR($G233),SUM($L14:N14)+$F233,0)","v":0},{"$f":"IF(P$3>=YEAR($G233),P14,0)+IF(P$3=YEAR($G233),SUM($L14:O14)+$F233,0)","v":0},{"$f":"IF(Q$3>=YEAR($G233),Q14,0)+IF(Q$3=YEAR($G233),SUM($L14:P14)+$F233,0)","v":0},{"$f":"IF(R$3>=YEAR($G233),R14,0)+IF(R$3=YEAR($G233),SUM($L14:Q14)+$F233,0)","v":0},{"$f":"IF(S$3>=YEAR($G233),S14,0)+IF(S$3=YEAR($G233),SUM($L14:R14)+$F233,0)","v":0},{"$f":"IF(T$3>=YEAR($G233),T14,0)+IF(T$3=YEAR($G233),SUM($L14:S14)+$F233,0)","v":0},{"$f":"IF(U$3>=YEAR($G233),U14,0)+IF(U$3=YEAR($G233),SUM($L14:T14)+$F233,0)","v":0},{"$f":"IF(V$3>=YEAR($G233),V14,0)+IF(V$3=YEAR($G233),SUM($L14:U14)+$F233,0)","v":0},{"$f":"IF(W$3>=YEAR($G233),W14,0)+IF(W$3=YEAR($G233),SUM($L14:V14)+$F233,0)","v":0},{"$f":"IF(X$3>=YEAR($G233),X14,0)+IF(X$3=YEAR($G233),SUM($L14:W14)+$F233,0)","v":0},{"$f":"IF(Y$3>=YEAR($G233),Y14,0)+IF(Y$3=YEAR($G233),SUM($L14:X14)+$F233,0)","v":0},{"$f":"IF(Z$3>=YEAR($G233),Z14,0)+IF(Z$3=YEAR($G233),SUM($L14:Y14)+$F233,0)","v":0},{"$f":"IF(AA$3>=YEAR($G233),AA14,0)+IF(AA$3=YEAR($G233),SUM($L14:Z14)+$F233,0)","v":0},{"$f":"IF(AB$3>=YEAR($G233),AB14,0)+IF(AB$3=YEAR($G233),SUM($L14:AA14)+$F233,0)","v":0},{"$f":"IF(AC$3>=YEAR($G233),AC14,0)+IF(AC$3=YEAR($G233),SUM($L14:AB14)+$F233,0)","v":0},{"$f":"IF(AD$3>=YEAR($G233),AD14,0)+IF(AD$3=YEAR($G233),SUM($L14:AC14)+$F233,0)","v":0},{"$f":"IF(AE$3>=YEAR($G233),AE14,0)+IF(AE$3=YEAR($G233),SUM($L14:AD14)+$F233,0)","v":0},{"$f":"IF(AF$3>=YEAR($G233),AF14,0)+IF(AF$3=YEAR($G233),SUM($L14:AE14)+$F233,0)","v":0},{"$f":"IF(AG$3>=YEAR($G233),AG14,0)+IF(AG$3=YEAR($G233),SUM($L14:AF14)+$F233,0)","v":0},{"$f":"IF(AH$3>=YEAR($G233),AH14,0)+IF(AH$3=YEAR($G233),SUM($L14:AG14)+$F233,0)","v":0},{"$f":"IF(AI$3>=YEAR($G233),AI14,0)+IF(AI$3=YEAR($G233),SUM($L14:AH14)+$F233,0)","v":0},{"$f":"IF(AJ$3>=YEAR($G233),AJ14,0)+IF(AJ$3=YEAR($G233),SUM($L14:AI14)+$F233,0)","v":0},{"$f":"IF(AK$3>=YEAR($G233),AK14,0)+IF(AK$3=YEAR($G233),SUM($L14:AJ14)+$F233,0)","v":0},{"$f":"IF(AL$3>=YEAR($G233),AL14,0)+IF(AL$3=YEAR($G233),SUM($L14:AK14)+$F233,0)","v":0},{"$f":"IF(AM$3>=YEAR($G233),AM14,0)+IF(AM$3=YEAR($G233),SUM($L14:AL14)+$F233,0)","v":0},{"$f":"IF(AN$3>=YEAR($G233),AN14,0)+IF(AN$3=YEAR($G233),SUM($L14:AM14)+$F233,0)","v":0},{"$f":"IF(AO$3>=YEAR($G233),AO14,0)+IF(AO$3=YEAR($G233),SUM($L14:AN14)+$F233,0)","v":0},{"$f":"IF(AP$3>=YEAR($G233),AP14,0)+IF(AP$3=YEAR($G233),SUM($L14:AO14)+$F233,0)","v":0},{"$f":"IF(AQ$3>=YEAR($G233),AQ14,0)+IF(AQ$3=YEAR($G233),SUM($L14:AP14)+$F233,0)","v":0},{"$f":"IF(AR$3>=YEAR($G233),AR14,0)+IF(AR$3=YEAR($G233),SUM($L14:AQ14)+$F233,0)","v":0},{"$f":"IF(AS$3>=YEAR($G233),AS14,0)+IF(AS$3=YEAR($G233),SUM($L14:AR14)+$F233,0)","v":0},{"$f":"IF(AT$3>=YEAR($G233),AT14,0)+IF(AT$3=YEAR($G233),SUM($L14:AS14)+$F233,0)","v":0},{"$f":"IF(AU$3>=YEAR($G233),AU14,0)+IF(AU$3=YEAR($G233),SUM($L14:AT14)+$F233,0)","v":0},{"$f":"IF(AV$3>=YEAR($G233),AV14,0)+IF(AV$3=YEAR($G233),SUM($L14:AU14)+$F233,0)","v":0},{"$f":"IF(AW$3>=YEAR($G233),AW14,0)+IF(AW$3=YEAR($G233),SUM($L14:AV14)+$F233,0)","v":0},{"$f":"IF(AX$3>=YEAR($G233),AX14,0)+IF(AX$3=YEAR($G233),SUM($L14:AW14)+$F233,0)","v":0},{"$f":"IF(AY$3>=YEAR($G233),AY14,0)+IF(AY$3=YEAR($G233),SUM($L14:AX14)+$F233,0)","v":0},{"$f":"IF(AZ$3>=YEAR($G233),AZ14,0)+IF(AZ$3=YEAR($G233),SUM($L14:AY14)+$F233,0)","v":0},{"$f":"IF(BA$3>=YEAR($G233),BA14,0)+IF(BA$3=YEAR($G233),SUM($L14:AZ14)+$F233,0)","v":0},{"$f":"IF(BB$3>=YEAR($G233),BB14,0)+IF(BB$3=YEAR($G233),SUM($L14:BA14)+$F233,0)","v":0},{"$f":"IF(BC$3>=YEAR($G233),BC14,0)+IF(BC$3=YEAR($G233),SUM($L14:BB14)+$F233,0)","v":0},{"$f":"IF(BD$3>=YEAR($G233),BD14,0)+IF(BD$3=YEAR($G233),SUM($L14:BC14)+$F233,0)","v":0},{"$f":"IF(BE$3>=YEAR($G233),BE14,0)+IF(BE$3=YEAR($G233),SUM($L14:BD14)+$F233,0)","v":0},{"$f":"IF(BF$3>=YEAR($G233),BF14,0)+IF(BF$3=YEAR($G233),SUM($L14:BE14)+$F233,0)","v":0},{"$f":"IF(BG$3>=YEAR($G233),BG14,0)+IF(BG$3=YEAR($G233),SUM($L14:BF14)+$F233,0)","v":0},{"$f":"IF(BH$3>=YEAR($G233),BH14,0)+IF(BH$3=YEAR($G233),SUM($L14:BG14)+$F233,0)","v":0},{"$f":"IF(BI$3>=YEAR($G233),BI14,0)+IF(BI$3=YEAR($G233),SUM($L14:BH14)+$F233,0)","v":0},{"$f":"IF(BJ$3>=YEAR($G233),BJ14,0)+IF(BJ$3=YEAR($G233),SUM($L14:BI14)+$F233,0)","v":0},{"$f":"IF(BK$3>=YEAR($G233),BK14,0)+IF(BK$3=YEAR($G233),SUM($L14:BJ14)+$F233,0)","v":0}]
[null,null,6,{"$f":"D$15","v":"…"},null,null,"00:00:00",null,null,0,null,null,{"$f":"IF(M$3>=YEAR($G234),M15,0)+IF(M$3=YEAR($G234),SUM($L15:L15)+$F234,0)","v":0},{"$f":"IF(N$3>=YEAR($G234),N15,0)+IF(N$3=YEAR($G234),SUM($L15:M15)+$F234,0)","v":0},{"$f":"IF(O$3>=YEAR($G234),O15,0)+IF(O$3=YEAR($G234),SUM($L15:N15)+$F234,0)","v":0},{"$f":"IF(P$3>=YEAR($G234),P15,0)+IF(P$3=YEAR($G234),SUM($L15:O15)+$F234,0)","v":0},{"$f":"IF(Q$3>=YEAR($G234),Q15,0)+IF(Q$3=YEAR($G234),SUM($L15:P15)+$F234,0)","v":0},{"$f":"IF(R$3>=YEAR($G234),R15,0)+IF(R$3=YEAR($G234),SUM($L15:Q15)+$F234,0)","v":0},{"$f":"IF(S$3>=YEAR($G234),S15,0)+IF(S$3=YEAR($G234),SUM($L15:R15)+$F234,0)","v":0},{"$f":"IF(T$3>=YEAR($G234),T15,0)+IF(T$3=YEAR($G234),SUM($L15:S15)+$F234,0)","v":0},{"$f":"IF(U$3>=YEAR($G234),U15,0)+IF(U$3=YEAR($G234),SUM($L15:T15)+$F234,0)","v":0},{"$f":"IF(V$3>=YEAR($G234),V15,0)+IF(V$3=YEAR($G234),SUM($L15:U15)+$F234,0)","v":0},{"$f":"IF(W$3>=YEAR($G234),W15,0)+IF(W$3=YEAR($G234),SUM($L15:V15)+$F234,0)","v":0},{"$f":"IF(X$3>=YEAR($G234),X15,0)+IF(X$3=YEAR($G234),SUM($L15:W15)+$F234,0)","v":0},{"$f":"IF(Y$3>=YEAR($G234),Y15,0)+IF(Y$3=YEAR($G234),SUM($L15:X15)+$F234,0)","v":0},{"$f":"IF(Z$3>=YEAR($G234),Z15,0)+IF(Z$3=YEAR($G234),SUM($L15:Y15)+$F234,0)","v":0},{"$f":"IF(AA$3>=YEAR($G234),AA15,0)+IF(AA$3=YEAR($G234),SUM($L15:Z15)+$F234,0)","v":0},{"$f":"IF(AB$3>=YEAR($G234),AB15,0)+IF(AB$3=YEAR($G234),SUM($L15:AA15)+$F234,0)","v":0},{"$f":"IF(AC$3>=YEAR($G234),AC15,0)+IF(AC$3=YEAR($G234),SUM($L15:AB15)+$F234,0)","v":0},{"$f":"IF(AD$3>=YEAR($G234),AD15,0)+IF(AD$3=YEAR($G234),SUM($L15:AC15)+$F234,0)","v":0},{"$f":"IF(AE$3>=YEAR($G234),AE15,0)+IF(AE$3=YEAR($G234),SUM($L15:AD15)+$F234,0)","v":0},{"$f":"IF(AF$3>=YEAR($G234),AF15,0)+IF(AF$3=YEAR($G234),SUM($L15:AE15)+$F234,0)","v":0},{"$f":"IF(AG$3>=YEAR($G234),AG15,0)+IF(AG$3=YEAR($G234),SUM($L15:AF15)+$F234,0)","v":0},{"$f":"IF(AH$3>=YEAR($G234),AH15,0)+IF(AH$3=YEAR($G234),SUM($L15:AG15)+$F234,0)","v":0},{"$f":"IF(AI$3>=YEAR($G234),AI15,0)+IF(AI$3=YEAR($G234),SUM($L15:AH15)+$F234,0)","v":0},{"$f":"IF(AJ$3>=YEAR($G234),AJ15,0)+IF(AJ$3=YEAR($G234),SUM($L15:AI15)+$F234,0)","v":0},{"$f":"IF(AK$3>=YEAR($G234),AK15,0)+IF(AK$3=YEAR($G234),SUM($L15:AJ15)+$F234,0)","v":0},{"$f":"IF(AL$3>=YEAR($G234),AL15,0)+IF(AL$3=YEAR($G234),SUM($L15:AK15)+$F234,0)","v":0},{"$f":"IF(AM$3>=YEAR($G234),AM15,0)+IF(AM$3=YEAR($G234),SUM($L15:AL15)+$F234,0)","v":0},{"$f":"IF(AN$3>=YEAR($G234),AN15,0)+IF(AN$3=YEAR($G234),SUM($L15:AM15)+$F234,0)","v":0},{"$f":"IF(AO$3>=YEAR($G234),AO15,0)+IF(AO$3=YEAR($G234),SUM($L15:AN15)+$F234,0)","v":0},{"$f":"IF(AP$3>=YEAR($G234),AP15,0)+IF(AP$3=YEAR($G234),SUM($L15:AO15)+$F234,0)","v":0},{"$f":"IF(AQ$3>=YEAR($G234),AQ15,0)+IF(AQ$3=YEAR($G234),SUM($L15:AP15)+$F234,0)","v":0},{"$f":"IF(AR$3>=YEAR($G234),AR15,0)+IF(AR$3=YEAR($G234),SUM($L15:AQ15)+$F234,0)","v":0},{"$f":"IF(AS$3>=YEAR($G234),AS15,0)+IF(AS$3=YEAR($G234),SUM($L15:AR15)+$F234,0)","v":0},{"$f":"IF(AT$3>=YEAR($G234),AT15,0)+IF(AT$3=YEAR($G234),SUM($L15:AS15)+$F234,0)","v":0},{"$f":"IF(AU$3>=YEAR($G234),AU15,0)+IF(AU$3=YEAR($G234),SUM($L15:AT15)+$F234,0)","v":0},{"$f":"IF(AV$3>=YEAR($G234),AV15,0)+IF(AV$3=YEAR($G234),SUM($L15:AU15)+$F234,0)","v":0},{"$f":"IF(AW$3>=YEAR($G234),AW15,0)+IF(AW$3=YEAR($G234),SUM($L15:AV15)+$F234,0)","v":0},{"$f":"IF(AX$3>=YEAR($G234),AX15,0)+IF(AX$3=YEAR($G234),SUM($L15:AW15)+$F234,0)","v":0},{"$f":"IF(AY$3>=YEAR($G234),AY15,0)+IF(AY$3=YEAR($G234),SUM($L15:AX15)+$F234,0)","v":0},{"$f":"IF(AZ$3>=YEAR($G234),AZ15,0)+IF(AZ$3=YEAR($G234),SUM($L15:AY15)+$F234,0)","v":0},{"$f":"IF(BA$3>=YEAR($G234),BA15,0)+IF(BA$3=YEAR($G234),SUM($L15:AZ15)+$F234,0)","v":0},{"$f":"IF(BB$3>=YEAR($G234),BB15,0)+IF(BB$3=YEAR($G234),SUM($L15:BA15)+$F234,0)","v":0},{"$f":"IF(BC$3>=YEAR($G234),BC15,0)+IF(BC$3=YEAR($G234),SUM($L15:BB15)+$F234,0)","v":0},{"$f":"IF(BD$3>=YEAR($G234),BD15,0)+IF(BD$3=YEAR($G234),SUM($L15:BC15)+$F234,0)","v":0},{"$f":"IF(BE$3>=YEAR($G234),BE15,0)+IF(BE$3=YEAR($G234),SUM($L15:BD15)+$F234,0)","v":0},{"$f":"IF(BF$3>=YEAR($G234),BF15,0)+IF(BF$3=YEAR($G234),SUM($L15:BE15)+$F234,0)","v":0},{"$f":"IF(BG$3>=YEAR($G234),BG15,0)+IF(BG$3=YEAR($G234),SUM($L15:BF15)+$F234,0)","v":0},{"$f":"IF(BH$3>=YEAR($G234),BH15,0)+IF(BH$3=YEAR($G234),SUM($L15:BG15)+$F234,0)","v":0},{"$f":"IF(BI$3>=YEAR($G234),BI15,0)+IF(BI$3=YEAR($G234),SUM($L15:BH15)+$F234,0)","v":0},{"$f":"IF(BJ$3>=YEAR($G234),BJ15,0)+IF(BJ$3=YEAR($G234),SUM($L15:BI15)+$F234,0)","v":0},{"$f":"IF(BK$3>=YEAR($G234),BK15,0)+IF(BK$3=YEAR($G234),SUM($L15:BJ15)+$F234,0)","v":0}]
[null,null,7,{"$f":"D$16","v":"…"},null,null,"00:00:00",null,null,0,null,null,{"$f":"IF(M$3>=YEAR($G235),M16,0)+IF(M$3=YEAR($G235),SUM($L16:L16)+$F235,0)","v":0},{"$f":"IF(N$3>=YEAR($G235),N16,0)+IF(N$3=YEAR($G235),SUM($L16:M16)+$F235,0)","v":0},{"$f":"IF(O$3>=YEAR($G235),O16,0)+IF(O$3=YEAR($G235),SUM($L16:N16)+$F235,0)","v":0},{"$f":"IF(P$3>=YEAR($G235),P16,0)+IF(P$3=YEAR($G235),SUM($L16:O16)+$F235,0)","v":0},{"$f":"IF(Q$3>=YEAR($G235),Q16,0)+IF(Q$3=YEAR($G235),SUM($L16:P16)+$F235,0)","v":0},{"$f":"IF(R$3>=YEAR($G235),R16,0)+IF(R$3=YEAR($G235),SUM($L16:Q16)+$F235,0)","v":0},{"$f":"IF(S$3>=YEAR($G235),S16,0)+IF(S$3=YEAR($G235),SUM($L16:R16)+$F235,0)","v":0},{"$f":"IF(T$3>=YEAR($G235),T16,0)+IF(T$3=YEAR($G235),SUM($L16:S16)+$F235,0)","v":0},{"$f":"IF(U$3>=YEAR($G235),U16,0)+IF(U$3=YEAR($G235),SUM($L16:T16)+$F235,0)","v":0},{"$f":"IF(V$3>=YEAR($G235),V16,0)+IF(V$3=YEAR($G235),SUM($L16:U16)+$F235,0)","v":0},{"$f":"IF(W$3>=YEAR($G235),W16,0)+IF(W$3=YEAR($G235),SUM($L16:V16)+$F235,0)","v":0},{"$f":"IF(X$3>=YEAR($G235),X16,0)+IF(X$3=YEAR($G235),SUM($L16:W16)+$F235,0)","v":0},{"$f":"IF(Y$3>=YEAR($G235),Y16,0)+IF(Y$3=YEAR($G235),SUM($L16:X16)+$F235,0)","v":0},{"$f":"IF(Z$3>=YEAR($G235),Z16,0)+IF(Z$3=YEAR($G235),SUM($L16:Y16)+$F235,0)","v":0},{"$f":"IF(AA$3>=YEAR($G235),AA16,0)+IF(AA$3=YEAR($G235),SUM($L16:Z16)+$F235,0)","v":0},{"$f":"IF(AB$3>=YEAR($G235),AB16,0)+IF(AB$3=YEAR($G235),SUM($L16:AA16)+$F235,0)","v":0},{"$f":"IF(AC$3>=YEAR($G235),AC16,0)+IF(AC$3=YEAR($G235),SUM($L16:AB16)+$F235,0)","v":0},{"$f":"IF(AD$3>=YEAR($G235),AD16,0)+IF(AD$3=YEAR($G235),SUM($L16:AC16)+$F235,0)","v":0},{"$f":"IF(AE$3>=YEAR($G235),AE16,0)+IF(AE$3=YEAR($G235),SUM($L16:AD16)+$F235,0)","v":0},{"$f":"IF(AF$3>=YEAR($G235),AF16,0)+IF(AF$3=YEAR($G235),SUM($L16:AE16)+$F235,0)","v":0},{"$f":"IF(AG$3>=YEAR($G235),AG16,0)+IF(AG$3=YEAR($G235),SUM($L16:AF16)+$F235,0)","v":0},{"$f":"IF(AH$3>=YEAR($G235),AH16,0)+IF(AH$3=YEAR($G235),SUM($L16:AG16)+$F235,0)","v":0},{"$f":"IF(AI$3>=YEAR($G235),AI16,0)+IF(AI$3=YEAR($G235),SUM($L16:AH16)+$F235,0)","v":0},{"$f":"IF(AJ$3>=YEAR($G235),AJ16,0)+IF(AJ$3=YEAR($G235),SUM($L16:AI16)+$F235,0)","v":0},{"$f":"IF(AK$3>=YEAR($G235),AK16,0)+IF(AK$3=YEAR($G235),SUM($L16:AJ16)+$F235,0)","v":0},{"$f":"IF(AL$3>=YEAR($G235),AL16,0)+IF(AL$3=YEAR($G235),SUM($L16:AK16)+$F235,0)","v":0},{"$f":"IF(AM$3>=YEAR($G235),AM16,0)+IF(AM$3=YEAR($G235),SUM($L16:AL16)+$F235,0)","v":0},{"$f":"IF(AN$3>=YEAR($G235),AN16,0)+IF(AN$3=YEAR($G235),SUM($L16:AM16)+$F235,0)","v":0},{"$f":"IF(AO$3>=YEAR($G235),AO16,0)+IF(AO$3=YEAR($G235),SUM($L16:AN16)+$F235,0)","v":0},{"$f":"IF(AP$3>=YEAR($G235),AP16,0)+IF(AP$3=YEAR($G235),SUM($L16:AO16)+$F235,0)","v":0},{"$f":"IF(AQ$3>=YEAR($G235),AQ16,0)+IF(AQ$3=YEAR($G235),SUM($L16:AP16)+$F235,0)","v":0},{"$f":"IF(AR$3>=YEAR($G235),AR16,0)+IF(AR$3=YEAR($G235),SUM($L16:AQ16)+$F235,0)","v":0},{"$f":"IF(AS$3>=YEAR($G235),AS16,0)+IF(AS$3=YEAR($G235),SUM($L16:AR16)+$F235,0)","v":0},{"$f":"IF(AT$3>=YEAR($G235),AT16,0)+IF(AT$3=YEAR($G235),SUM($L16:AS16)+$F235,0)","v":0},{"$f":"IF(AU$3>=YEAR($G235),AU16,0)+IF(AU$3=YEAR($G235),SUM($L16:AT16)+$F235,0)","v":0},{"$f":"IF(AV$3>=YEAR($G235),AV16,0)+IF(AV$3=YEAR($G235),SUM($L16:AU16)+$F235,0)","v":0},{"$f":"IF(AW$3>=YEAR($G235),AW16,0)+IF(AW$3=YEAR($G235),SUM($L16:AV16)+$F235,0)","v":0},{"$f":"IF(AX$3>=YEAR($G235),AX16,0)+IF(AX$3=YEAR($G235),SUM($L16:AW16)+$F235,0)","v":0},{"$f":"IF(AY$3>=YEAR($G235),AY16,0)+IF(AY$3=YEAR($G235),SUM($L16:AX16)+$F235,0)","v":0},{"$f":"IF(AZ$3>=YEAR($G235),AZ16,0)+IF(AZ$3=YEAR($G235),SUM($L16:AY16)+$F235,0)","v":0},{"$f":"IF(BA$3>=YEAR($G235),BA16,0)+IF(BA$3=YEAR($G235),SUM($L16:AZ16)+$F235,0)","v":0},{"$f":"IF(BB$3>=YEAR($G235),BB16,0)+IF(BB$3=YEAR($G235),SUM($L16:BA16)+$F235,0)","v":0},{"$f":"IF(BC$3>=YEAR($G235),BC16,0)+IF(BC$3=YEAR($G235),SUM($L16:BB16)+$F235,0)","v":0},{"$f":"IF(BD$3>=YEAR($G235),BD16,0)+IF(BD$3=YEAR($G235),SUM($L16:BC16)+$F235,0)","v":0},{"$f":"IF(BE$3>=YEAR($G235),BE16,0)+IF(BE$3=YEAR($G235),SUM($L16:BD16)+$F235,0)","v":0},{"$f":"IF(BF$3>=YEAR($G235),BF16,0)+IF(BF$3=YEAR($G235),SUM($L16:BE16)+$F235,0)","v":0},{"$f":"IF(BG$3>=YEAR($G235),BG16,0)+IF(BG$3=YEAR($G235),SUM($L16:BF16)+$F235,0)","v":0},{"$f":"IF(BH$3>=YEAR($G235),BH16,0)+IF(BH$3=YEAR($G235),SUM($L16:BG16)+$F235,0)","v":0},{"$f":"IF(BI$3>=YEAR($G235),BI16,0)+IF(BI$3=YEAR($G235),SUM($L16:BH16)+$F235,0)","v":0},{"$f":"IF(BJ$3>=YEAR($G235),BJ16,0)+IF(BJ$3=YEAR($G235),SUM($L16:BI16)+$F235,0)","v":0},{"$f":"IF(BK$3>=YEAR($G235),BK16,0)+IF(BK$3=YEAR($G235),SUM($L16:BJ16)+$F235,0)","v":0}]
[null,null,8,{"$f":"D$17","v":"…"},null,null,"00:00:00",null,null,0,null,null,{"$f":"IF(M$3>=YEAR($G236),M17,0)+IF(M$3=YEAR($G236),SUM($L17:L17)+$F236,0)","v":0},{"$f":"IF(N$3>=YEAR($G236),N17,0)+IF(N$3=YEAR($G236),SUM($L17:M17)+$F236,0)","v":0},{"$f":"IF(O$3>=YEAR($G236),O17,0)+IF(O$3=YEAR($G236),SUM($L17:N17)+$F236,0)","v":0},{"$f":"IF(P$3>=YEAR($G236),P17,0)+IF(P$3=YEAR($G236),SUM($L17:O17)+$F236,0)","v":0},{"$f":"IF(Q$3>=YEAR($G236),Q17,0)+IF(Q$3=YEAR($G236),SUM($L17:P17)+$F236,0)","v":0},{"$f":"IF(R$3>=YEAR($G236),R17,0)+IF(R$3=YEAR($G236),SUM($L17:Q17)+$F236,0)","v":0},{"$f":"IF(S$3>=YEAR($G236),S17,0)+IF(S$3=YEAR($G236),SUM($L17:R17)+$F236,0)","v":0},{"$f":"IF(T$3>=YEAR($G236),T17,0)+IF(T$3=YEAR($G236),SUM($L17:S17)+$F236,0)","v":0},{"$f":"IF(U$3>=YEAR($G236),U17,0)+IF(U$3=YEAR($G236),SUM($L17:T17)+$F236,0)","v":0},{"$f":"IF(V$3>=YEAR($G236),V17,0)+IF(V$3=YEAR($G236),SUM($L17:U17)+$F236,0)","v":0},{"$f":"IF(W$3>=YEAR($G236),W17,0)+IF(W$3=YEAR($G236),SUM($L17:V17)+$F236,0)","v":0},{"$f":"IF(X$3>=YEAR($G236),X17,0)+IF(X$3=YEAR($G236),SUM($L17:W17)+$F236,0)","v":0},{"$f":"IF(Y$3>=YEAR($G236),Y17,0)+IF(Y$3=YEAR($G236),SUM($L17:X17)+$F236,0)","v":0},{"$f":"IF(Z$3>=YEAR($G236),Z17,0)+IF(Z$3=YEAR($G236),SUM($L17:Y17)+$F236,0)","v":0},{"$f":"IF(AA$3>=YEAR($G236),AA17,0)+IF(AA$3=YEAR($G236),SUM($L17:Z17)+$F236,0)","v":0},{"$f":"IF(AB$3>=YEAR($G236),AB17,0)+IF(AB$3=YEAR($G236),SUM($L17:AA17)+$F236,0)","v":0},{"$f":"IF(AC$3>=YEAR($G236),AC17,0)+IF(AC$3=YEAR($G236),SUM($L17:AB17)+$F236,0)","v":0},{"$f":"IF(AD$3>=YEAR($G236),AD17,0)+IF(AD$3=YEAR($G236),SUM($L17:AC17)+$F236,0)","v":0},{"$f":"IF(AE$3>=YEAR($G236),AE17,0)+IF(AE$3=YEAR($G236),SUM($L17:AD17)+$F236,0)","v":0},{"$f":"IF(AF$3>=YEAR($G236),AF17,0)+IF(AF$3=YEAR($G236),SUM($L17:AE17)+$F236,0)","v":0},{"$f":"IF(AG$3>=YEAR($G236),AG17,0)+IF(AG$3=YEAR($G236),SUM($L17:AF17)+$F236,0)","v":0},{"$f":"IF(AH$3>=YEAR($G236),AH17,0)+IF(AH$3=YEAR($G236),SUM($L17:AG17)+$F236,0)","v":0},{"$f":"IF(AI$3>=YEAR($G236),AI17,0)+IF(AI$3=YEAR($G236),SUM($L17:AH17)+$F236,0)","v":0},{"$f":"IF(AJ$3>=YEAR($G236),AJ17,0)+IF(AJ$3=YEAR($G236),SUM($L17:AI17)+$F236,0)","v":0},{"$f":"IF(AK$3>=YEAR($G236),AK17,0)+IF(AK$3=YEAR($G236),SUM($L17:AJ17)+$F236,0)","v":0},{"$f":"IF(AL$3>=YEAR($G236),AL17,0)+IF(AL$3=YEAR($G236),SUM($L17:AK17)+$F236,0)","v":0},{"$f":"IF(AM$3>=YEAR($G236),AM17,0)+IF(AM$3=YEAR($G236),SUM($L17:AL17)+$F236,0)","v":0},{"$f":"IF(AN$3>=YEAR($G236),AN17,0)+IF(AN$3=YEAR($G236),SUM($L17:AM17)+$F236,0)","v":0},{"$f":"IF(AO$3>=YEAR($G236),AO17,0)+IF(AO$3=YEAR($G236),SUM($L17:AN17)+$F236,0)","v":0},{"$f":"IF(AP$3>=YEAR($G236),AP17,0)+IF(AP$3=YEAR($G236),SUM($L17:AO17)+$F236,0)","v":0},{"$f":"IF(AQ$3>=YEAR($G236),AQ17,0)+IF(AQ$3=YEAR($G236),SUM($L17:AP17)+$F236,0)","v":0},{"$f":"IF(AR$3>=YEAR($G236),AR17,0)+IF(AR$3=YEAR($G236),SUM($L17:AQ17)+$F236,0)","v":0},{"$f":"IF(AS$3>=YEAR($G236),AS17,0)+IF(AS$3=YEAR($G236),SUM($L17:AR17)+$F236,0)","v":0},{"$f":"IF(AT$3>=YEAR($G236),AT17,0)+IF(AT$3=YEAR($G236),SUM($L17:AS17)+$F236,0)","v":0},{"$f":"IF(AU$3>=YEAR($G236),AU17,0)+IF(AU$3=YEAR($G236),SUM($L17:AT17)+$F236,0)","v":0},{"$f":"IF(AV$3>=YEAR($G236),AV17,0)+IF(AV$3=YEAR($G236),SUM($L17:AU17)+$F236,0)","v":0},{"$f":"IF(AW$3>=YEAR($G236),AW17,0)+IF(AW$3=YEAR($G236),SUM($L17:AV17)+$F236,0)","v":0},{"$f":"IF(AX$3>=YEAR($G236),AX17,0)+IF(AX$3=YEAR($G236),SUM($L17:AW17)+$F236,0)","v":0},{"$f":"IF(AY$3>=YEAR($G236),AY17,0)+IF(AY$3=YEAR($G236),SUM($L17:AX17)+$F236,0)","v":0},{"$f":"IF(AZ$3>=YEAR($G236),AZ17,0)+IF(AZ$3=YEAR($G236),SUM($L17:AY17)+$F236,0)","v":0},{"$f":"IF(BA$3>=YEAR($G236),BA17,0)+IF(BA$3=YEAR($G236),SUM($L17:AZ17)+$F236,0)","v":0},{"$f":"IF(BB$3>=YEAR($G236),BB17,0)+IF(BB$3=YEAR($G236),SUM($L17:BA17)+$F236,0)","v":0},{"$f":"IF(BC$3>=YEAR($G236),BC17,0)+IF(BC$3=YEAR($G236),SUM($L17:BB17)+$F236,0)","v":0},{"$f":"IF(BD$3>=YEAR($G236),BD17,0)+IF(BD$3=YEAR($G236),SUM($L17:BC17)+$F236,0)","v":0},{"$f":"IF(BE$3>=YEAR($G236),BE17,0)+IF(BE$3=YEAR($G236),SUM($L17:BD17)+$F236,0)","v":0},{"$f":"IF(BF$3>=YEAR($G236),BF17,0)+IF(BF$3=YEAR($G236),SUM($L17:BE17)+$F236,0)","v":0},{"$f":"IF(BG$3>=YEAR($G236),BG17,0)+IF(BG$3=YEAR($G236),SUM($L17:BF17)+$F236,0)","v":0},{"$f":"IF(BH$3>=YEAR($G236),BH17,0)+IF(BH$3=YEAR($G236),SUM($L17:BG17)+$F236,0)","v":0},{"$f":"IF(BI$3>=YEAR($G236),BI17,0)+IF(BI$3=YEAR($G236),SUM($L17:BH17)+$F236,0)","v":0},{"$f":"IF(BJ$3>=YEAR($G236),BJ17,0)+IF(BJ$3=YEAR($G236),SUM($L17:BI17)+$F236,0)","v":0},{"$f":"IF(BK$3>=YEAR($G236),BK17,0)+IF(BK$3=YEAR($G236),SUM($L17:BJ17)+$F236,0)","v":0}]
[null,null,9,{"$f":"D$18","v":"…"},null,null,"00:00:00",null,null,0,null,null,{"$f":"IF(M$3>=YEAR($G237),M18,0)+IF(M$3=YEAR($G237),SUM($L18:L18)+$F237,0)","v":0},{"$f":"IF(N$3>=YEAR($G237),N18,0)+IF(N$3=YEAR($G237),SUM($L18:M18)+$F237,0)","v":0},{"$f":"IF(O$3>=YEAR($G237),O18,0)+IF(O$3=YEAR($G237),SUM($L18:N18)+$F237,0)","v":0},{"$f":"IF(P$3>=YEAR($G237),P18,0)+IF(P$3=YEAR($G237),SUM($L18:O18)+$F237,0)","v":0},{"$f":"IF(Q$3>=YEAR($G237),Q18,0)+IF(Q$3=YEAR($G237),SUM($L18:P18)+$F237,0)","v":0},{"$f":"IF(R$3>=YEAR($G237),R18,0)+IF(R$3=YEAR($G237),SUM($L18:Q18)+$F237,0)","v":0},{"$f":"IF(S$3>=YEAR($G237),S18,0)+IF(S$3=YEAR($G237),SUM($L18:R18)+$F237,0)","v":0},{"$f":"IF(T$3>=YEAR($G237),T18,0)+IF(T$3=YEAR($G237),SUM($L18:S18)+$F237,0)","v":0},{"$f":"IF(U$3>=YEAR($G237),U18,0)+IF(U$3=YEAR($G237),SUM($L18:T18)+$F237,0)","v":0},{"$f":"IF(V$3>=YEAR($G237),V18,0)+IF(V$3=YEAR($G237),SUM($L18:U18)+$F237,0)","v":0},{"$f":"IF(W$3>=YEAR($G237),W18,0)+IF(W$3=YEAR($G237),SUM($L18:V18)+$F237,0)","v":0},{"$f":"IF(X$3>=YEAR($G237),X18,0)+IF(X$3=YEAR($G237),SUM($L18:W18)+$F237,0)","v":0},{"$f":"IF(Y$3>=YEAR($G237),Y18,0)+IF(Y$3=YEAR($G237),SUM($L18:X18)+$F237,0)","v":0},{"$f":"IF(Z$3>=YEAR($G237),Z18,0)+IF(Z$3=YEAR($G237),SUM($L18:Y18)+$F237,0)","v":0},{"$f":"IF(AA$3>=YEAR($G237),AA18,0)+IF(AA$3=YEAR($G237),SUM($L18:Z18)+$F237,0)","v":0},{"$f":"IF(AB$3>=YEAR($G237),AB18,0)+IF(AB$3=YEAR($G237),SUM($L18:AA18)+$F237,0)","v":0},{"$f":"IF(AC$3>=YEAR($G237),AC18,0)+IF(AC$3=YEAR($G237),SUM($L18:AB18)+$F237,0)","v":0},{"$f":"IF(AD$3>=YEAR($G237),AD18,0)+IF(AD$3=YEAR($G237),SUM($L18:AC18)+$F237,0)","v":0},{"$f":"IF(AE$3>=YEAR($G237),AE18,0)+IF(AE$3=YEAR($G237),SUM($L18:AD18)+$F237,0)","v":0},{"$f":"IF(AF$3>=YEAR($G237),AF18,0)+IF(AF$3=YEAR($G237),SUM($L18:AE18)+$F237,0)","v":0},{"$f":"IF(AG$3>=YEAR($G237),AG18,0)+IF(AG$3=YEAR($G237),SUM($L18:AF18)+$F237,0)","v":0},{"$f":"IF(AH$3>=YEAR($G237),AH18,0)+IF(AH$3=YEAR($G237),SUM($L18:AG18)+$F237,0)","v":0},{"$f":"IF(AI$3>=YEAR($G237),AI18,0)+IF(AI$3=YEAR($G237),SUM($L18:AH18)+$F237,0)","v":0},{"$f":"IF(AJ$3>=YEAR($G237),AJ18,0)+IF(AJ$3=YEAR($G237),SUM($L18:AI18)+$F237,0)","v":0},{"$f":"IF(AK$3>=YEAR($G237),AK18,0)+IF(AK$3=YEAR($G237),SUM($L18:AJ18)+$F237,0)","v":0},{"$f":"IF(AL$3>=YEAR($G237),AL18,0)+IF(AL$3=YEAR($G237),SUM($L18:AK18)+$F237,0)","v":0},{"$f":"IF(AM$3>=YEAR($G237),AM18,0)+IF(AM$3=YEAR($G237),SUM($L18:AL18)+$F237,0)","v":0},{"$f":"IF(AN$3>=YEAR($G237),AN18,0)+IF(AN$3=YEAR($G237),SUM($L18:AM18)+$F237,0)","v":0},{"$f":"IF(AO$3>=YEAR($G237),AO18,0)+IF(AO$3=YEAR($G237),SUM($L18:AN18)+$F237,0)","v":0},{"$f":"IF(AP$3>=YEAR($G237),AP18,0)+IF(AP$3=YEAR($G237),SUM($L18:AO18)+$F237,0)","v":0},{"$f":"IF(AQ$3>=YEAR($G237),AQ18,0)+IF(AQ$3=YEAR($G237),SUM($L18:AP18)+$F237,0)","v":0},{"$f":"IF(AR$3>=YEAR($G237),AR18,0)+IF(AR$3=YEAR($G237),SUM($L18:AQ18)+$F237,0)","v":0},{"$f":"IF(AS$3>=YEAR($G237),AS18,0)+IF(AS$3=YEAR($G237),SUM($L18:AR18)+$F237,0)","v":0},{"$f":"IF(AT$3>=YEAR($G237),AT18,0)+IF(AT$3=YEAR($G237),SUM($L18:AS18)+$F237,0)","v":0},{"$f":"IF(AU$3>=YEAR($G237),AU18,0)+IF(AU$3=YEAR($G237),SUM($L18:AT18)+$F237,0)","v":0},{"$f":"IF(AV$3>=YEAR($G237),AV18,0)+IF(AV$3=YEAR($G237),SUM($L18:AU18)+$F237,0)","v":0},{"$f":"IF(AW$3>=YEAR($G237),AW18,0)+IF(AW$3=YEAR($G237),SUM($L18:AV18)+$F237,0)","v":0},{"$f":"IF(AX$3>=YEAR($G237),AX18,0)+IF(AX$3=YEAR($G237),SUM($L18:AW18)+$F237,0)","v":0},{"$f":"IF(AY$3>=YEAR($G237),AY18,0)+IF(AY$3=YEAR($G237),SUM($L18:AX18)+$F237,0)","v":0},{"$f":"IF(AZ$3>=YEAR($G237),AZ18,0)+IF(AZ$3=YEAR($G237),SUM($L18:AY18)+$F237,0)","v":0},{"$f":"IF(BA$3>=YEAR($G237),BA18,0)+IF(BA$3=YEAR($G237),SUM($L18:AZ18)+$F237,0)","v":0},{"$f":"IF(BB$3>=YEAR($G237),BB18,0)+IF(BB$3=YEAR($G237),SUM($L18:BA18)+$F237,0)","v":0},{"$f":"IF(BC$3>=YEAR($G237),BC18,0)+IF(BC$3=YEAR($G237),SUM($L18:BB18)+$F237,0)","v":0},{"$f":"IF(BD$3>=YEAR($G237),BD18,0)+IF(BD$3=YEAR($G237),SUM($L18:BC18)+$F237,0)","v":0},{"$f":"IF(BE$3>=YEAR($G237),BE18,0)+IF(BE$3=YEAR($G237),SUM($L18:BD18)+$F237,0)","v":0},{"$f":"IF(BF$3>=YEAR($G237),BF18,0)+IF(BF$3=YEAR($G237),SUM($L18:BE18)+$F237,0)","v":0},{"$f":"IF(BG$3>=YEAR($G237),BG18,0)+IF(BG$3=YEAR($G237),SUM($L18:BF18)+$F237,0)","v":0},{"$f":"IF(BH$3>=YEAR($G237),BH18,0)+IF(BH$3=YEAR($G237),SUM($L18:BG18)+$F237,0)","v":0},{"$f":"IF(BI$3>=YEAR($G237),BI18,0)+IF(BI$3=YEAR($G237),SUM($L18:BH18)+$F237,0)","v":0},{"$f":"IF(BJ$3>=YEAR($G237),BJ18,0)+IF(BJ$3=YEAR($G237),SUM($L18:BI18)+$F237,0)","v":0},{"$f":"IF(BK$3>=YEAR($G237),BK18,0)+IF(BK$3=YEAR($G237),SUM($L18:BJ18)+$F237,0)","v":0}]
[null,null,10,{"$f":"D$19","v":"…"},null,null,"00:00:00",null,null,0,null,null,{"$f":"IF(M$3>=YEAR($G238),M19,0)+IF(M$3=YEAR($G238),SUM($L19:L19)+$F238,0)","v":0},{"$f":"IF(N$3>=YEAR($G238),N19,0)+IF(N$3=YEAR($G238),SUM($L19:M19)+$F238,0)","v":0},{"$f":"IF(O$3>=YEAR($G238),O19,0)+IF(O$3=YEAR($G238),SUM($L19:N19)+$F238,0)","v":0},{"$f":"IF(P$3>=YEAR($G238),P19,0)+IF(P$3=YEAR($G238),SUM($L19:O19)+$F238,0)","v":0},{"$f":"IF(Q$3>=YEAR($G238),Q19,0)+IF(Q$3=YEAR($G238),SUM($L19:P19)+$F238,0)","v":0},{"$f":"IF(R$3>=YEAR($G238),R19,0)+IF(R$3=YEAR($G238),SUM($L19:Q19)+$F238,0)","v":0},{"$f":"IF(S$3>=YEAR($G238),S19,0)+IF(S$3=YEAR($G238),SUM($L19:R19)+$F238,0)","v":0},{"$f":"IF(T$3>=YEAR($G238),T19,0)+IF(T$3=YEAR($G238),SUM($L19:S19)+$F238,0)","v":0},{"$f":"IF(U$3>=YEAR($G238),U19,0)+IF(U$3=YEAR($G238),SUM($L19:T19)+$F238,0)","v":0},{"$f":"IF(V$3>=YEAR($G238),V19,0)+IF(V$3=YEAR($G238),SUM($L19:U19)+$F238,0)","v":0},{"$f":"IF(W$3>=YEAR($G238),W19,0)+IF(W$3=YEAR($G238),SUM($L19:V19)+$F238,0)","v":0},{"$f":"IF(X$3>=YEAR($G238),X19,0)+IF(X$3=YEAR($G238),SUM($L19:W19)+$F238,0)","v":0},{"$f":"IF(Y$3>=YEAR($G238),Y19,0)+IF(Y$3=YEAR($G238),SUM($L19:X19)+$F238,0)","v":0},{"$f":"IF(Z$3>=YEAR($G238),Z19,0)+IF(Z$3=YEAR($G238),SUM($L19:Y19)+$F238,0)","v":0},{"$f":"IF(AA$3>=YEAR($G238),AA19,0)+IF(AA$3=YEAR($G238),SUM($L19:Z19)+$F238,0)","v":0},{"$f":"IF(AB$3>=YEAR($G238),AB19,0)+IF(AB$3=YEAR($G238),SUM($L19:AA19)+$F238,0)","v":0},{"$f":"IF(AC$3>=YEAR($G238),AC19,0)+IF(AC$3=YEAR($G238),SUM($L19:AB19)+$F238,0)","v":0},{"$f":"IF(AD$3>=YEAR($G238),AD19,0)+IF(AD$3=YEAR($G238),SUM($L19:AC19)+$F238,0)","v":0},{"$f":"IF(AE$3>=YEAR($G238),AE19,0)+IF(AE$3=YEAR($G238),SUM($L19:AD19)+$F238,0)","v":0},{"$f":"IF(AF$3>=YEAR($G238),AF19,0)+IF(AF$3=YEAR($G238),SUM($L19:AE19)+$F238,0)","v":0},{"$f":"IF(AG$3>=YEAR($G238),AG19,0)+IF(AG$3=YEAR($G238),SUM($L19:AF19)+$F238,0)","v":0},{"$f":"IF(AH$3>=YEAR($G238),AH19,0)+IF(AH$3=YEAR($G238),SUM($L19:AG19)+$F238,0)","v":0},{"$f":"IF(AI$3>=YEAR($G238),AI19,0)+IF(AI$3=YEAR($G238),SUM($L19:AH19)+$F238,0)","v":0},{"$f":"IF(AJ$3>=YEAR($G238),AJ19,0)+IF(AJ$3=YEAR($G238),SUM($L19:AI19)+$F238,0)","v":0},{"$f":"IF(AK$3>=YEAR($G238),AK19,0)+IF(AK$3=YEAR($G238),SUM($L19:AJ19)+$F238,0)","v":0},{"$f":"IF(AL$3>=YEAR($G238),AL19,0)+IF(AL$3=YEAR($G238),SUM($L19:AK19)+$F238,0)","v":0},{"$f":"IF(AM$3>=YEAR($G238),AM19,0)+IF(AM$3=YEAR($G238),SUM($L19:AL19)+$F238,0)","v":0},{"$f":"IF(AN$3>=YEAR($G238),AN19,0)+IF(AN$3=YEAR($G238),SUM($L19:AM19)+$F238,0)","v":0},{"$f":"IF(AO$3>=YEAR($G238),AO19,0)+IF(AO$3=YEAR($G238),SUM($L19:AN19)+$F238,0)","v":0},{"$f":"IF(AP$3>=YEAR($G238),AP19,0)+IF(AP$3=YEAR($G238),SUM($L19:AO19)+$F238,0)","v":0},{"$f":"IF(AQ$3>=YEAR($G238),AQ19,0)+IF(AQ$3=YEAR($G238),SUM($L19:AP19)+$F238,0)","v":0},{"$f":"IF(AR$3>=YEAR($G238),AR19,0)+IF(AR$3=YEAR($G238),SUM($L19:AQ19)+$F238,0)","v":0},{"$f":"IF(AS$3>=YEAR($G238),AS19,0)+IF(AS$3=YEAR($G238),SUM($L19:AR19)+$F238,0)","v":0},{"$f":"IF(AT$3>=YEAR($G238),AT19,0)+IF(AT$3=YEAR($G238),SUM($L19:AS19)+$F238,0)","v":0},{"$f":"IF(AU$3>=YEAR($G238),AU19,0)+IF(AU$3=YEAR($G238),SUM($L19:AT19)+$F238,0)","v":0},{"$f":"IF(AV$3>=YEAR($G238),AV19,0)+IF(AV$3=YEAR($G238),SUM($L19:AU19)+$F238,0)","v":0},{"$f":"IF(AW$3>=YEAR($G238),AW19,0)+IF(AW$3=YEAR($G238),SUM($L19:AV19)+$F238,0)","v":0},{"$f":"IF(AX$3>=YEAR($G238),AX19,0)+IF(AX$3=YEAR($G238),SUM($L19:AW19)+$F238,0)","v":0},{"$f":"IF(AY$3>=YEAR($G238),AY19,0)+IF(AY$3=YEAR($G238),SUM($L19:AX19)+$F238,0)","v":0},{"$f":"IF(AZ$3>=YEAR($G238),AZ19,0)+IF(AZ$3=YEAR($G238),SUM($L19:AY19)+$F238,0)","v":0},{"$f":"IF(BA$3>=YEAR($G238),BA19,0)+IF(BA$3=YEAR($G238),SUM($L19:AZ19)+$F238,0)","v":0},{"$f":"IF(BB$3>=YEAR($G238),BB19,0)+IF(BB$3=YEAR($G238),SUM($L19:BA19)+$F238,0)","v":0},{"$f":"IF(BC$3>=YEAR($G238),BC19,0)+IF(BC$3=YEAR($G238),SUM($L19:BB19)+$F238,0)","v":0},{"$f":"IF(BD$3>=YEAR($G238),BD19,0)+IF(BD$3=YEAR($G238),SUM($L19:BC19)+$F238,0)","v":0},{"$f":"IF(BE$3>=YEAR($G238),BE19,0)+IF(BE$3=YEAR($G238),SUM($L19:BD19)+$F238,0)","v":0},{"$f":"IF(BF$3>=YEAR($G238),BF19,0)+IF(BF$3=YEAR($G238),SUM($L19:BE19)+$F238,0)","v":0},{"$f":"IF(BG$3>=YEAR($G238),BG19,0)+IF(BG$3=YEAR($G238),SUM($L19:BF19)+$F238,0)","v":0},{"$f":"IF(BH$3>=YEAR($G238),BH19,0)+IF(BH$3=YEAR($G238),SUM($L19:BG19)+$F238,0)","v":0},{"$f":"IF(BI$3>=YEAR($G238),BI19,0)+IF(BI$3=YEAR($G238),SUM($L19:BH19)+$F238,0)","v":0},{"$f":"IF(BJ$3>=YEAR($G238),BJ19,0)+IF(BJ$3=YEAR($G238),SUM($L19:BI19)+$F238,0)","v":0},{"$f":"IF(BK$3>=YEAR($G238),BK19,0)+IF(BK$3=YEAR($G238),SUM($L19:BJ19)+$F238,0)","v":0}]
[null,null,null,{"$f":"D228","v":"Capital Expenditure"},null,null,null,null,null,{"$f":"SUM(J229:J238)","v":-90314.070917161618},null,null,{"$f":"SUM(M229:M238)","v":0},283771.08038456284,1769.2924087162683,1068.9829356073915,0,0,0,0,0,-12532.618298874992,0,-79125.566324019237,-13594.178659957073,-13798.260549051331,-43238.759399928247,-88007.628125644187,-60493.716353203796,-31444.412596714799,0,-16639.431645962854,0,0,-18048.854692691613,0,0,0,0,0,0,{"$f":"SUM(AP229:AP238)","v":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,"Depreciable Basis",null,null,"COD"]
[null,null,{"$f":"C243+1","v":1},{"$f":"D$10","v":".05 Compressors"},null,null,{"$f":"G$10","v":"2015-01-01"},null,null,{"$f":"SUM(M244:BK244)","v":286056.24800456059},null,null,{"$f":"M56","v":0},{"$f":"N56","v":66012.980308744751},132025.9606174895,88017.307078326339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C244+1","v":2},{"$f":"D$11","v":"Installation Costs"},null,null,{"$f":"G$10","v":"2015-01-01"},null,null,{"$f":"SUM(M245:BK245)","v":38735.374263547761},null,null,{"$f":"M57","v":0},2758.1791438511991,20539.386481881949,15437.808637814611,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,{"$f":"D$12","v":"Avoided Like-Kind Replacements"},null,null,"2015-01-01",null,null,-376923.42664604814,null,null,{"$f":"M58","v":0},0,0,0,0,0,0,0,0,-12532.618298874992,0,-79125.566324019237,-13594.178659957073,-13798.260549051331,-43238.759399928247,-88007.628125644187,-60493.716353203796,-31444.412596714799,0,-16639.431645962854,0,0,-18048.854692691613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,{"$f":"D$13","v":"Tax Effects of Existing Part Retirement"},null,null,"2015-01-01",null,null,-38182.266539221782,null,null,{"$f":"M232","v":0},{"$f":"N232","v":-5043.3467638488801},-18770.094073165681,-14368.825702207219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,{"$f":"D$14","v":"…"},null,null,"2015-01-01",null,null,0,null,null,{"$f":"M60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"D$15","v":"…"},null,null,"2015-01-01",null,null,0,null,null,{"$f":"M61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"D$16","v":"…"},null,null,"2015-01-01",null,null,0,null,null,{"$f":"M62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,{"$f":"D$17","v":"…"},null,null,"2015-01-01",null,null,0,null,null,{"$f":"M63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"D$18","v":"…"},null,null,"2015-01-01",null,null,0,null,null,{"$f":"M64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,{"$f":"D$19","v":"…"},null,null,"2015-01-01",null,null,0,null,null,{"$f":"M65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D243","v":"Depreciable Basis"},null,null,null,null,null,{"$f":"SUM(J244:J253)","v":-90314.07091716156},null,null,{"$f":"SUM(M244:M253)","v":0},63727.812688747072,133795.25302620578,89086.290013933729,0,0,0,0,0,-12532.618298874992,0,-79125.566324019237,-13594.178659957073,-13798.260549051331,-43238.759399928247,-88007.628125644187,-60493.716353203796,-31444.412596714799,0,-16639.431645962854,0,0,-18048.854692691613,0,0,0,0,0,0,{"$f":"SUM(AP244:AP253)","v":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,"Tax Depreciation Rates",null,"Tax Life","Tax Depr Method",null,null,null,null,null,"DEPR RATES RELATIVE TO YEAR PLACED IN SERVICE"]
[null,null,{"$f":"C257+1","v":1},{"$f":"D$10","v":".05 Compressors"},null,{"$f":"Input!G25","v":20},{"$f":"Input!H25","v":"MACRS"},null,null,{"$f":"SUM(M258:BK258)","v":1.0000000000000002},null,null,{"$f":"IFERROR(VDB(1,0,$F258,MAX(0,M$2-0.5),MIN(M$2+0.5,$F258),IF($G258=\"SL\",1,IF($F258<=7,2,1.5)),0),0)","v":3.7499999999999999E-2},{"$f":"IFERROR(VDB(1,0,$F258,MAX(0,N$2-0.5),MIN(N$2+0.5,$F258),IF($G258=\"SL\",1,IF($F258<=7,2,1.5)),0),0)","v":7.2187500000000002E-2},6.6773437500000005E-2,6.1765429687500005E-2,5.7133022460937502E-2,5.2848045776367189E-2,4.8884442343139656E-2,4.5218109167404187E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,{"$f":"IFERROR(VDB(1,0,$F258,MAX(0,AD$2-0.5),MIN(AD$2+0.5,$F258),IF($G258=\"SL\",1,IF($F258<=7,2,1.5)),0),0)","v":4.461520104517213E-2},4.461520104517213E-2,4.461520104517213E-2,2.2307600522586065E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(VDB(1,0,$F258,MAX(0,BD$2-0.5),MIN(BD$2+0.5,$F258),IF($G258=\"SL\",1,IF($F258<=7,2,1.5)),0),0)","v":0},0,0,0,0,0,0,0]
[null,null,{"$f":"C258+1","v":2},{"$f":"D$11","v":"Installation Costs"},null,{"$f":"Input!G26","v":20},{"$f":"Input!H26","v":"MACRS"},null,null,{"$f":"SUM(M259:BK259)","v":1.0000000000000002},null,null,{"$f":"IFERROR(VDB(1,0,$F259,MAX(0,M$2-0.5),MIN(M$2+0.5,$F259),IF($G259=\"SL\",1,IF($F259<=7,2,1.5)),0),0)","v":3.7499999999999999E-2},7.2187500000000002E-2,6.6773437500000005E-2,6.1765429687500005E-2,5.7133022460937502E-2,5.2848045776367189E-2,4.8884442343139656E-2,4.5218109167404187E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,2.2307600522586065E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,{"$f":"D$12","v":"Avoided Like-Kind Replacements"},null,{"$f":"Input!G27","v":20},{"$f":"Input!H27","v":"MACRS"},null,null,1.0000000000000002,null,null,3.7499999999999999E-2,7.2187500000000002E-2,6.6773437500000005E-2,6.1765429687500005E-2,5.7133022460937502E-2,5.2848045776367189E-2,4.8884442343139656E-2,4.5218109167404187E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,2.2307600522586065E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,{"$f":"D$13","v":"Tax Effects of Existing Part Retirement"},null,{"$f":"Input!G28","v":20},{"$f":"Input!H28","v":"MACRS"},null,null,1.0000000000000002,null,null,3.7499999999999999E-2,7.2187500000000002E-2,6.6773437500000005E-2,6.1765429687500005E-2,5.7133022460937502E-2,5.2848045776367189E-2,4.8884442343139656E-2,4.5218109167404187E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,2.2307600522586065E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,{"$f":"D$14","v":"…"},null,{"$f":"Input!G29","v":20},{"$f":"Input!H29","v":"MACRS"},null,null,1.0000000000000002,null,null,3.7499999999999999E-2,7.2187500000000002E-2,6.6773437500000005E-2,6.1765429687500005E-2,5.7133022460937502E-2,5.2848045776367189E-2,4.8884442343139656E-2,4.5218109167404187E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,2.2307600522586065E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"D$15","v":"…"},null,{"$f":"Input!G30","v":20},{"$f":"Input!H30","v":"MACRS"},null,null,1.0000000000000002,null,null,3.7499999999999999E-2,7.2187500000000002E-2,6.6773437500000005E-2,6.1765429687500005E-2,5.7133022460937502E-2,5.2848045776367189E-2,4.8884442343139656E-2,4.5218109167404187E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,2.2307600522586065E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"D$16","v":"…"},null,{"$f":"Input!G31","v":20},{"$f":"Input!H31","v":"MACRS"},null,null,1.0000000000000002,null,null,3.7499999999999999E-2,7.2187500000000002E-2,6.6773437500000005E-2,6.1765429687500005E-2,5.7133022460937502E-2,5.2848045776367189E-2,4.8884442343139656E-2,4.5218109167404187E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,2.2307600522586065E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,{"$f":"D$17","v":"…"},null,{"$f":"Input!G32","v":20},{"$f":"Input!H32","v":"MACRS"},null,null,1.0000000000000002,null,null,3.7499999999999999E-2,7.2187500000000002E-2,6.6773437500000005E-2,6.1765429687500005E-2,5.7133022460937502E-2,5.2848045776367189E-2,4.8884442343139656E-2,4.5218109167404187E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,2.2307600522586065E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"D$18","v":"…"},null,{"$f":"Input!G33","v":20},{"$f":"Input!H33","v":"MACRS"},null,null,1.0000000000000002,null,null,3.7499999999999999E-2,7.2187500000000002E-2,6.6773437500000005E-2,6.1765429687500005E-2,5.7133022460937502E-2,5.2848045776367189E-2,4.8884442343139656E-2,4.5218109167404187E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,2.2307600522586065E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,{"$f":"D$19","v":"…"},null,{"$f":"Input!G34","v":20},{"$f":"Input!H34","v":"MACRS"},null,null,1.0000000000000002,null,null,3.7499999999999999E-2,7.2187500000000002E-2,6.6773437500000005E-2,6.1765429687500005E-2,5.7133022460937502E-2,5.2848045776367189E-2,4.8884442343139656E-2,4.5218109167404187E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,4.461520104517213E-2,2.2307600522586065E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D257","v":"Tax Depreciation Rates"},null,null,null,null,null,{"$f":"SUMPRODUCT(J258:J267,$J$10:$J$19)/$J$20","v":1},null,null,{"$f":"SUMPRODUCT(M258:M267,$J$10:$J$19)/$J$20","v":3.7499999999999999E-2},{"$f":"SUMPRODUCT(N258:N267,$J$10:$J$19)/$J$20","v":7.2187499999999988E-2},6.6773437500000046E-2,6.1765429687499998E-2,5.7133022460937537E-2,5.2848045776367203E-2,4.8884442343139711E-2,4.5218109167404208E-2,4.4615201045172082E-2,4.4615201045172082E-2,4.4615201045172082E-2,4.4615201045172082E-2,4.4615201045172082E-2,4.4615201045172082E-2,4.4615201045172082E-2,4.4615201045172082E-2,4.4615201045172082E-2,4.4615201045172082E-2,4.4615201045172082E-2,4.4615201045172082E-2,2.2307600522586041E-2,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(AP258:AP267,$J$10:$J$19)/$J$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Tax Depreciation"]
[null,null,{"$f":"C271+1","v":1},{"$f":"D$10","v":".05 Compressors"},null,null,null,null,null,{"$f":"SUM(M272:BK272)","v":-286056.24800456071},null,null,{"$f":"-SUMPRODUCT(M244:$M244,N(OFFSET(M258:$M258,0,MAX(COLUMN(M258:$M258))-COLUMN(M258:$M258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:N244,N(OFFSET($M258:N258,0,MAX(COLUMN($M258:N258))-COLUMN($M258:N258),1,1)))","v":-2475.4867615779281},{"$f":"-SUMPRODUCT($M244:O244,N(OFFSET($M258:O258,0,MAX(COLUMN($M258:O258))-COLUMN($M258:O258),1,1)))","v":-9716.2855391933681},{"$f":"-SUMPRODUCT($M244:P244,N(OFFSET($M258:P258,0,MAX(COLUMN($M258:P258))-COLUMN($M258:P258),1,1)))","v":-17239.186662346961},{"$f":"-SUMPRODUCT($M244:Q244,N(OFFSET($M258:Q258,0,MAX(COLUMN($M258:Q258))-COLUMN($M258:Q258),1,1)))","v":-19246.896678108176},{"$f":"-SUMPRODUCT($M244:R244,N(OFFSET($M258:R258,0,MAX(COLUMN($M258:R258))-COLUMN($M258:R258),1,1)))","v":-17803.379427250064},{"$f":"-SUMPRODUCT($M244:S244,N(OFFSET($M258:S258,0,MAX(COLUMN($M258:S258))-COLUMN($M258:S258),1,1)))","v":-16468.125970206307},{"$f":"-SUMPRODUCT($M244:T244,N(OFFSET($M258:T258,0,MAX(COLUMN($M258:T258))-COLUMN($M258:T258),1,1)))","v":-15233.016522440834},{"$f":"-SUMPRODUCT($M244:U244,N(OFFSET($M258:U258,0,MAX(COLUMN($M258:U258))-COLUMN($M258:U258),1,1)))","v":-14090.540283257775},{"$f":"-SUMPRODUCT($M244:V244,N(OFFSET($M258:V258,0,MAX(COLUMN($M258:V258))-COLUMN($M258:V258),1,1)))","v":-13217.823661267543},{"$f":"-SUMPRODUCT($M244:W244,N(OFFSET($M258:W258,0,MAX(COLUMN($M258:W258))-COLUMN($M258:W258),1,1)))","v":-12815.523364285607},{"$f":"-SUMPRODUCT($M244:X244,N(OFFSET($M258:X258,0,MAX(COLUMN($M258:X258))-COLUMN($M258:X258),1,1)))","v":-12762.457014951091},{"$f":"-SUMPRODUCT($M244:Y244,N(OFFSET($M258:Y258,0,MAX(COLUMN($M258:Y258))-COLUMN($M258:Y258),1,1)))","v":-12762.457014951091},{"$f":"-SUMPRODUCT($M244:Z244,N(OFFSET($M258:Z258,0,MAX(COLUMN($M258:Z258))-COLUMN($M258:Z258),1,1)))","v":-12762.457014951091},{"$f":"-SUMPRODUCT($M244:AA244,N(OFFSET($M258:AA258,0,MAX(COLUMN($M258:AA258))-COLUMN($M258:AA258),1,1)))","v":-12762.457014951091},{"$f":"-SUMPRODUCT($M244:AB244,N(OFFSET($M258:AB258,0,MAX(COLUMN($M258:AB258))-COLUMN($M258:AB258),1,1)))","v":-12762.457014951091},{"$f":"-SUMPRODUCT($M244:AC244,N(OFFSET($M258:AC258,0,MAX(COLUMN($M258:AC258))-COLUMN($M258:AC258),1,1)))","v":-12762.457014951091},{"$f":"-SUMPRODUCT($M244:AD244,N(OFFSET($M258:AD258,0,MAX(COLUMN($M258:AD258))-COLUMN($M258:AD258),1,1)))","v":-12762.457014951091},{"$f":"-SUMPRODUCT($M244:AE244,N(OFFSET($M258:AE258,0,MAX(COLUMN($M258:AE258))-COLUMN($M258:AE258),1,1)))","v":-12762.457014951091},{"$f":"-SUMPRODUCT($M244:AF244,N(OFFSET($M258:AF258,0,MAX(COLUMN($M258:AF258))-COLUMN($M258:AF258),1,1)))","v":-12762.457014951091},{"$f":"-SUMPRODUCT($M244:AG244,N(OFFSET($M258:AG258,0,MAX(COLUMN($M258:AG258))-COLUMN($M258:AG258),1,1)))","v":-12762.457014951091},{"$f":"-SUMPRODUCT($M244:AH244,N(OFFSET($M258:AH258,0,MAX(COLUMN($M258:AH258))-COLUMN($M258:AH258),1,1)))","v":-11289.865820918272},{"$f":"-SUMPRODUCT($M244:AI244,N(OFFSET($M258:AI258,0,MAX(COLUMN($M258:AI258))-COLUMN($M258:AI258),1,1)))","v":-6872.0922388198178},{"$f":"-SUMPRODUCT($M244:AJ244,N(OFFSET($M258:AJ258,0,MAX(COLUMN($M258:AJ258))-COLUMN($M258:AJ258),1,1)))","v":-1963.4549253770908},{"$f":"-SUMPRODUCT($M244:AK244,N(OFFSET($M258:AK258,0,MAX(COLUMN($M258:AK258))-COLUMN($M258:AK258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:AL244,N(OFFSET($M258:AL258,0,MAX(COLUMN($M258:AL258))-COLUMN($M258:AL258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:AM244,N(OFFSET($M258:AM258,0,MAX(COLUMN($M258:AM258))-COLUMN($M258:AM258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:AN244,N(OFFSET($M258:AN258,0,MAX(COLUMN($M258:AN258))-COLUMN($M258:AN258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:AO244,N(OFFSET($M258:AO258,0,MAX(COLUMN($M258:AO258))-COLUMN($M258:AO258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:AP244,N(OFFSET($M258:AP258,0,MAX(COLUMN($M258:AP258))-COLUMN($M258:AP258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:AQ244,N(OFFSET($M258:AQ258,0,MAX(COLUMN($M258:AQ258))-COLUMN($M258:AQ258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:AR244,N(OFFSET($M258:AR258,0,MAX(COLUMN($M258:AR258))-COLUMN($M258:AR258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:AS244,N(OFFSET($M258:AS258,0,MAX(COLUMN($M258:AS258))-COLUMN($M258:AS258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:AT244,N(OFFSET($M258:AT258,0,MAX(COLUMN($M258:AT258))-COLUMN($M258:AT258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:AU244,N(OFFSET($M258:AU258,0,MAX(COLUMN($M258:AU258))-COLUMN($M258:AU258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:AV244,N(OFFSET($M258:AV258,0,MAX(COLUMN($M258:AV258))-COLUMN($M258:AV258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:AW244,N(OFFSET($M258:AW258,0,MAX(COLUMN($M258:AW258))-COLUMN($M258:AW258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:AX244,N(OFFSET($M258:AX258,0,MAX(COLUMN($M258:AX258))-COLUMN($M258:AX258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:AY244,N(OFFSET($M258:AY258,0,MAX(COLUMN($M258:AY258))-COLUMN($M258:AY258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:AZ244,N(OFFSET($M258:AZ258,0,MAX(COLUMN($M258:AZ258))-COLUMN($M258:AZ258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:BA244,N(OFFSET($M258:BA258,0,MAX(COLUMN($M258:BA258))-COLUMN($M258:BA258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:BB244,N(OFFSET($M258:BB258,0,MAX(COLUMN($M258:BB258))-COLUMN($M258:BB258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:BC244,N(OFFSET($M258:BC258,0,MAX(COLUMN($M258:BC258))-COLUMN($M258:BC258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:BD244,N(OFFSET($M258:BD258,0,MAX(COLUMN($M258:BD258))-COLUMN($M258:BD258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:BE244,N(OFFSET($M258:BE258,0,MAX(COLUMN($M258:BE258))-COLUMN($M258:BE258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:BF244,N(OFFSET($M258:BF258,0,MAX(COLUMN($M258:BF258))-COLUMN($M258:BF258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:BG244,N(OFFSET($M258:BG258,0,MAX(COLUMN($M258:BG258))-COLUMN($M258:BG258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:BH244,N(OFFSET($M258:BH258,0,MAX(COLUMN($M258:BH258))-COLUMN($M258:BH258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:BI244,N(OFFSET($M258:BI258,0,MAX(COLUMN($M258:BI258))-COLUMN($M258:BI258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:BJ244,N(OFFSET($M258:BJ258,0,MAX(COLUMN($M258:BJ258))-COLUMN($M258:BJ258),1,1)))","v":0},{"$f":"-SUMPRODUCT($M244:BK244,N(OFFSET($M258:BK258,0,MAX(COLUMN($M258:BK258))-COLUMN($M258:BK258),1,1)))","v":0}]
[null,null,{"$f":"C272+1","v":2},{"$f":"D$11","v":"Installation Costs"},null,null,null,null,null,{"$f":"SUM(M273:BK273)","v":-38735.374263547768},null,null,{"$f":"-SUMPRODUCT(M245:$M245,N(OFFSET(M259:$M259,0,MAX(COLUMN(M259:$M259))-COLUMN(M259:$M259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:N245,N(OFFSET($M259:N259,0,MAX(COLUMN($M259:N259))-COLUMN($M259:N259),1,1)))","v":-103.43171789441996},{"$f":"-SUMPRODUCT($M245:O245,N(OFFSET($M259:O259,0,MAX(COLUMN($M259:O259))-COLUMN($M259:O259),1,1)))","v":-969.33305001733152},{"$f":"-SUMPRODUCT($M245:P245,N(OFFSET($M259:P259,0,MAX(COLUMN($M259:P259))-COLUMN($M259:P259),1,1)))","v":-2245.7778882546527},{"$f":"-SUMPRODUCT($M245:Q245,N(OFFSET($M259:Q259,0,MAX(COLUMN($M259:Q259))-COLUMN($M259:Q259),1,1)))","v":-2656.2623705536016},{"$f":"-SUMPRODUCT($M245:R245,N(OFFSET($M259:R259,0,MAX(COLUMN($M259:R259))-COLUMN($M259:R259),1,1)))","v":-2457.042692762082},{"$f":"-SUMPRODUCT($M245:S245,N(OFFSET($M259:S259,0,MAX(COLUMN($M259:S259))-COLUMN($M259:S259),1,1)))","v":-2272.7644908049256},{"$f":"-SUMPRODUCT($M245:T245,N(OFFSET($M259:T259,0,MAX(COLUMN($M259:T259))-COLUMN($M259:T259),1,1)))","v":-2102.3071539945558},{"$f":"-SUMPRODUCT($M245:U245,N(OFFSET($M259:U259,0,MAX(COLUMN($M259:U259))-COLUMN($M259:U259),1,1)))","v":-1944.6341174449644},{"$f":"-SUMPRODUCT($M245:V245,N(OFFSET($M259:V259,0,MAX(COLUMN($M259:V259))-COLUMN($M259:V259),1,1)))","v":-1806.4776034504375},{"$f":"-SUMPRODUCT($M245:W245,N(OFFSET($M259:W259,0,MAX(COLUMN($M259:W259))-COLUMN($M259:W259),1,1)))","v":-1737.4940905453723},{"$f":"-SUMPRODUCT($M245:X245,N(OFFSET($M259:X259,0,MAX(COLUMN($M259:X259))-COLUMN($M259:X259),1,1)))","v":-1728.1865103281698},{"$f":"-SUMPRODUCT($M245:Y245,N(OFFSET($M259:Y259,0,MAX(COLUMN($M259:Y259))-COLUMN($M259:Y259),1,1)))","v":-1728.1865103281698},{"$f":"-SUMPRODUCT($M245:Z245,N(OFFSET($M259:Z259,0,MAX(COLUMN($M259:Z259))-COLUMN($M259:Z259),1,1)))","v":-1728.1865103281698},{"$f":"-SUMPRODUCT($M245:AA245,N(OFFSET($M259:AA259,0,MAX(COLUMN($M259:AA259))-COLUMN($M259:AA259),1,1)))","v":-1728.1865103281698},{"$f":"-SUMPRODUCT($M245:AB245,N(OFFSET($M259:AB259,0,MAX(COLUMN($M259:AB259))-COLUMN($M259:AB259),1,1)))","v":-1728.1865103281698},{"$f":"-SUMPRODUCT($M245:AC245,N(OFFSET($M259:AC259,0,MAX(COLUMN($M259:AC259))-COLUMN($M259:AC259),1,1)))","v":-1728.1865103281698},{"$f":"-SUMPRODUCT($M245:AD245,N(OFFSET($M259:AD259,0,MAX(COLUMN($M259:AD259))-COLUMN($M259:AD259),1,1)))","v":-1728.1865103281698},{"$f":"-SUMPRODUCT($M245:AE245,N(OFFSET($M259:AE259,0,MAX(COLUMN($M259:AE259))-COLUMN($M259:AE259),1,1)))","v":-1728.1865103281698},{"$f":"-SUMPRODUCT($M245:AF245,N(OFFSET($M259:AF259,0,MAX(COLUMN($M259:AF259))-COLUMN($M259:AF259),1,1)))","v":-1728.1865103281698},{"$f":"-SUMPRODUCT($M245:AG245,N(OFFSET($M259:AG259,0,MAX(COLUMN($M259:AG259))-COLUMN($M259:AG259),1,1)))","v":-1728.1865103281698},{"$f":"-SUMPRODUCT($M245:AH245,N(OFFSET($M259:AH259,0,MAX(COLUMN($M259:AH259))-COLUMN($M259:AH259),1,1)))","v":-1666.6581518174087},{"$f":"-SUMPRODUCT($M245:AI245,N(OFFSET($M259:AI259,0,MAX(COLUMN($M259:AI259))-COLUMN($M259:AI259),1,1)))","v":-1146.9453646898207},{"$f":"-SUMPRODUCT($M245:AJ245,N(OFFSET($M259:AJ259,0,MAX(COLUMN($M259:AJ259))-COLUMN($M259:AJ259),1,1)))","v":-344.38046803649689},{"$f":"-SUMPRODUCT($M245:AK245,N(OFFSET($M259:AK259,0,MAX(COLUMN($M259:AK259))-COLUMN($M259:AK259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:AL245,N(OFFSET($M259:AL259,0,MAX(COLUMN($M259:AL259))-COLUMN($M259:AL259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:AM245,N(OFFSET($M259:AM259,0,MAX(COLUMN($M259:AM259))-COLUMN($M259:AM259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:AN245,N(OFFSET($M259:AN259,0,MAX(COLUMN($M259:AN259))-COLUMN($M259:AN259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:AO245,N(OFFSET($M259:AO259,0,MAX(COLUMN($M259:AO259))-COLUMN($M259:AO259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:AP245,N(OFFSET($M259:AP259,0,MAX(COLUMN($M259:AP259))-COLUMN($M259:AP259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:AQ245,N(OFFSET($M259:AQ259,0,MAX(COLUMN($M259:AQ259))-COLUMN($M259:AQ259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:AR245,N(OFFSET($M259:AR259,0,MAX(COLUMN($M259:AR259))-COLUMN($M259:AR259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:AS245,N(OFFSET($M259:AS259,0,MAX(COLUMN($M259:AS259))-COLUMN($M259:AS259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:AT245,N(OFFSET($M259:AT259,0,MAX(COLUMN($M259:AT259))-COLUMN($M259:AT259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:AU245,N(OFFSET($M259:AU259,0,MAX(COLUMN($M259:AU259))-COLUMN($M259:AU259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:AV245,N(OFFSET($M259:AV259,0,MAX(COLUMN($M259:AV259))-COLUMN($M259:AV259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:AW245,N(OFFSET($M259:AW259,0,MAX(COLUMN($M259:AW259))-COLUMN($M259:AW259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:AX245,N(OFFSET($M259:AX259,0,MAX(COLUMN($M259:AX259))-COLUMN($M259:AX259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:AY245,N(OFFSET($M259:AY259,0,MAX(COLUMN($M259:AY259))-COLUMN($M259:AY259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:AZ245,N(OFFSET($M259:AZ259,0,MAX(COLUMN($M259:AZ259))-COLUMN($M259:AZ259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:BA245,N(OFFSET($M259:BA259,0,MAX(COLUMN($M259:BA259))-COLUMN($M259:BA259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:BB245,N(OFFSET($M259:BB259,0,MAX(COLUMN($M259:BB259))-COLUMN($M259:BB259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:BC245,N(OFFSET($M259:BC259,0,MAX(COLUMN($M259:BC259))-COLUMN($M259:BC259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:BD245,N(OFFSET($M259:BD259,0,MAX(COLUMN($M259:BD259))-COLUMN($M259:BD259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:BE245,N(OFFSET($M259:BE259,0,MAX(COLUMN($M259:BE259))-COLUMN($M259:BE259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:BF245,N(OFFSET($M259:BF259,0,MAX(COLUMN($M259:BF259))-COLUMN($M259:BF259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:BG245,N(OFFSET($M259:BG259,0,MAX(COLUMN($M259:BG259))-COLUMN($M259:BG259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:BH245,N(OFFSET($M259:BH259,0,MAX(COLUMN($M259:BH259))-COLUMN($M259:BH259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:BI245,N(OFFSET($M259:BI259,0,MAX(COLUMN($M259:BI259))-COLUMN($M259:BI259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:BJ245,N(OFFSET($M259:BJ259,0,MAX(COLUMN($M259:BJ259))-COLUMN($M259:BJ259),1,1)))","v":0},{"$f":"-SUMPRODUCT($M245:BK245,N(OFFSET($M259:BK259,0,MAX(COLUMN($M259:BK259))-COLUMN($M259:BK259),1,1)))","v":0}]
[null,null,3,{"$f":"D$12","v":"Avoided Like-Kind Replacements"},null,null,null,null,null,376923.4266460482,null,null,{"$f":"-SUMPRODUCT(M246:$M246,N(OFFSET(M260:$M260,0,MAX(COLUMN(M260:$M260))-COLUMN(M260:$M260),1,1)))","v":0},{"$f":"-SUMPRODUCT($M246:N246,N(OFFSET($M260:N260,0,MAX(COLUMN($M260:N260))-COLUMN($M260:N260),1,1)))","v":0},{"$f":"-SUMPRODUCT($M246:O246,N(OFFSET($M260:O260,0,MAX(COLUMN($M260:O260))-COLUMN($M260:O260),1,1)))","v":0},{"$f":"-SUMPRODUCT($M246:P246,N(OFFSET($M260:P260,0,MAX(COLUMN($M260:P260))-COLUMN($M260:P260),1,1)))","v":0},{"$f":"-SUMPRODUCT($M246:Q246,N(OFFSET($M260:Q260,0,MAX(COLUMN($M260:Q260))-COLUMN($M260:Q260),1,1)))","v":0},{"$f":"-SUMPRODUCT($M246:R246,N(OFFSET($M260:R260,0,MAX(COLUMN($M260:R260))-COLUMN($M260:R260),1,1)))","v":0},{"$f":"-SUMPRODUCT($M246:S246,N(OFFSET($M260:S260,0,MAX(COLUMN($M260:S260))-COLUMN($M260:S260),1,1)))","v":0},{"$f":"-SUMPRODUCT($M246:T246,N(OFFSET($M260:T260,0,MAX(COLUMN($M260:T260))-COLUMN($M260:T260),1,1)))","v":0},{"$f":"-SUMPRODUCT($M246:U246,N(OFFSET($M260:U260,0,MAX(COLUMN($M260:U260))-COLUMN($M260:U260),1,1)))","v":0},{"$f":"-SUMPRODUCT($M246:V246,N(OFFSET($M260:V260,0,MAX(COLUMN($M260:V260))-COLUMN($M260:V260),1,1)))","v":469.97318620781215},{"$f":"-SUMPRODUCT($M246:W246,N(OFFSET($M260:W260,0,MAX(COLUMN($M260:W260))-COLUMN($M260:W260),1,1)))","v":904.69838345003848},{"$f":"-SUMPRODUCT($M246:X246,N(OFFSET($M260:X260,0,MAX(COLUMN($M260:X260))-COLUMN($M260:X260),1,1)))","v":3804.0547418420069},{"$f":"-SUMPRODUCT($M246:Y246,N(OFFSET($M260:Y260,0,MAX(COLUMN($M260:Y260))-COLUMN($M260:Y260),1,1)))","v":6995.7410731029686},{"$f":"-SUMPRODUCT($M246:Z246,N(OFFSET($M260:Z260,0,MAX(COLUMN($M260:Z260))-COLUMN($M260:Z260),1,1)))","v":7498.2769629580616},{"$f":"-SUMPRODUCT($M246:AA246,N(OFFSET($M260:AA260,0,MAX(COLUMN($M260:AA260))-COLUMN($M260:AA260),1,1)))","v":9074.7944388229407},{"$f":"-SUMPRODUCT($M246:AB246,N(OFFSET($M260:AB260,0,MAX(COLUMN($M260:AB260))-COLUMN($M260:AB260),1,1)))","v":13315.924388120187},{"$f":"-SUMPRODUCT($M246:AC246,N(OFFSET($M260:AC260,0,MAX(COLUMN($M260:AC260))-COLUMN($M260:AC260),1,1)))","v":17886.030476967975},{"$f":"-SUMPRODUCT($M246:AD246,N(OFFSET($M260:AD260,0,MAX(COLUMN($M260:AD260))-COLUMN($M260:AD260),1,1)))","v":20027.204607131487},{"$f":"-SUMPRODUCT($M246:AE246,N(OFFSET($M260:AE260,0,MAX(COLUMN($M260:AE260))-COLUMN($M260:AE260),1,1)))","v":19746.265630350437},{"$f":"-SUMPRODUCT($M246:AF246,N(OFFSET($M260:AF260,0,MAX(COLUMN($M260:AF260))-COLUMN($M260:AF260),1,1)))","v":19151.847981759714},{"$f":"-SUMPRODUCT($M246:AG246,N(OFFSET($M260:AG260,0,MAX(COLUMN($M260:AG260))-COLUMN($M260:AG260),1,1)))","v":18684.045883302664},{"$f":"-SUMPRODUCT($M246:AH246,N(OFFSET($M260:AH260,0,MAX(COLUMN($M260:AH260))-COLUMN($M260:AH260),1,1)))","v":17673.407353710107},{"$f":"-SUMPRODUCT($M246:AI246,N(OFFSET($M260:AI260,0,MAX(COLUMN($M260:AI260))-COLUMN($M260:AI260),1,1)))","v":17543.663038392024},{"$f":"-SUMPRODUCT($M246:AJ246,N(OFFSET($M260:AJ260,0,MAX(COLUMN($M260:AJ260))-COLUMN($M260:AJ260),1,1)))","v":17693.168247413341},{"$f":"-SUMPRODUCT($M246:AK246,N(OFFSET($M260:AK260,0,MAX(COLUMN($M260:AK260))-COLUMN($M260:AK260),1,1)))","v":17372.393197378038},{"$f":"-SUMPRODUCT($M246:AL246,N(OFFSET($M260:AL260,0,MAX(COLUMN($M260:AL260))-COLUMN($M260:AL260),1,1)))","v":17197.094191918095},{"$f":"-SUMPRODUCT($M246:AM246,N(OFFSET($M260:AM260,0,MAX(COLUMN($M260:AM260))-COLUMN($M260:AM260),1,1)))","v":17052.478846739516},{"$f":"-SUMPRODUCT($M246:AN246,N(OFFSET($M260:AN260,0,MAX(COLUMN($M260:AN260))-COLUMN($M260:AN260),1,1)))","v":16965.107876709459},{"$f":"-SUMPRODUCT($M246:AO246,N(OFFSET($M260:AO260,0,MAX(COLUMN($M260:AO260))-COLUMN($M260:AO260),1,1)))","v":16893.569374283681},{"$f":"-SUMPRODUCT($M246:AP246,N(OFFSET($M260:AP260,0,MAX(COLUMN($M260:AP260))-COLUMN($M260:AP260),1,1)))","v":16547.823617026483},{"$f":"-SUMPRODUCT($M246:AQ246,N(OFFSET($M260:AQ260,0,MAX(COLUMN($M260:AQ260))-COLUMN($M260:AQ260),1,1)))","v":16257.369173421917},{"$f":"-SUMPRODUCT($M246:AR246,N(OFFSET($M260:AR260,0,MAX(COLUMN($M260:AR260))-COLUMN($M260:AR260),1,1)))","v":14492.267648742307},{"$f":"-SUMPRODUCT($M246:AS246,N(OFFSET($M260:AS260,0,MAX(COLUMN($M260:AS260))-COLUMN($M260:AS260),1,1)))","v":12423.91261708371},{"$f":"-SUMPRODUCT($M246:AT246,N(OFFSET($M260:AT260,0,MAX(COLUMN($M260:AT260))-COLUMN($M260:AT260),1,1)))","v":11812.853025869927},{"$f":"-SUMPRODUCT($M246:AU246,N(OFFSET($M260:AU260,0,MAX(COLUMN($M260:AU260))-COLUMN($M260:AU260),1,1)))","v":10540.493969849318},{"$f":"-SUMPRODUCT($M246:AV246,N(OFFSET($M260:AV260,0,MAX(COLUMN($M260:AV260))-COLUMN($M260:AV260),1,1)))","v":7612.7019868963243},{"$f":"-SUMPRODUCT($M246:AW246,N(OFFSET($M260:AW260,0,MAX(COLUMN($M260:AW260))-COLUMN($M260:AW260),1,1)))","v":4299.9933171952425},{"$f":"-SUMPRODUCT($M246:AX246,N(OFFSET($M260:AX260,0,MAX(COLUMN($M260:AX260))-COLUMN($M260:AX260),1,1)))","v":2249.0742637864541},{"$f":"-SUMPRODUCT($M246:AY246,N(OFFSET($M260:AY260,0,MAX(COLUMN($M260:AY260))-COLUMN($M260:AY260),1,1)))","v":1547.6248689115669},{"$f":"-SUMPRODUCT($M246:AZ246,N(OFFSET($M260:AZ260,0,MAX(COLUMN($M260:AZ260))-COLUMN($M260:AZ260),1,1)))","v":1176.4390748305509},{"$f":"-SUMPRODUCT($M246:BA246,N(OFFSET($M260:BA260,0,MAX(COLUMN($M260:BA260))-COLUMN($M260:BA260),1,1)))","v":805.25328074953472},{"$f":"-SUMPRODUCT($M246:BB246,N(OFFSET($M260:BB260,0,MAX(COLUMN($M260:BB260))-COLUMN($M260:BB260),1,1)))","v":805.25328074953472},{"$f":"-SUMPRODUCT($M246:BC246,N(OFFSET($M260:BC260,0,MAX(COLUMN($M260:BC260))-COLUMN($M260:BC260),1,1)))","v":402.62664037476736},{"$f":"-SUMPRODUCT($M246:BD246,N(OFFSET($M260:BD260,0,MAX(COLUMN($M260:BD260))-COLUMN($M260:BD260),1,1)))","v":0},{"$f":"-SUMPRODUCT($M246:BE246,N(OFFSET($M260:BE260,0,MAX(COLUMN($M260:BE260))-COLUMN($M260:BE260),1,1)))","v":0},{"$f":"-SUMPRODUCT($M246:BF246,N(OFFSET($M260:BF260,0,MAX(COLUMN($M260:BF260))-COLUMN($M260:BF260),1,1)))","v":0},{"$f":"-SUMPRODUCT($M246:BG246,N(OFFSET($M260:BG260,0,MAX(COLUMN($M260:BG260))-COLUMN($M260:BG260),1,1)))","v":0},{"$f":"-SUMPRODUCT($M246:BH246,N(OFFSET($M260:BH260,0,MAX(COLUMN($M260:BH260))-COLUMN($M260:BH260),1,1)))","v":0},{"$f":"-SUMPRODUCT($M246:BI246,N(OFFSET($M260:BI260,0,MAX(COLUMN($M260:BI260))-COLUMN($M260:BI260),1,1)))","v":0},{"$f":"-SUMPRODUCT($M246:BJ246,N(OFFSET($M260:BJ260,0,MAX(COLUMN($M260:BJ260))-COLUMN($M260:BJ260),1,1)))","v":0},{"$f":"-SUMPRODUCT($M246:BK246,N(OFFSET($M260:BK260,0,MAX(COLUMN($M260:BK260))-COLUMN($M260:BK260),1,1)))","v":0}]
[null,null,4,{"$f":"D$13","v":"Tax Effects of Existing Part Retirement"},null,null,null,null,null,38182.266539221782,null,null,{"$f":"Tax_Capital!L66","v":0},{"$f":"Tax_Capital!M66","v":392.04386480972494},{"$f":"Tax_Capital!N66","v":1923.1593945306295},{"$f":"Tax_Capital!O66","v":4084.2028081044109},{"$f":"Tax_Capital!P66","v":5106.1745567670132},{"$f":"Tax_Capital!Q66","v":5106.1745567670132},{"$f":"Tax_Capital!R66","v":5106.1745567670132},{"$f":"Tax_Capital!S66","v":4883.5408850233798},{"$f":"Tax_Capital!T66","v":3999.9912058040713},{"$f":"Tax_Capital!U66","v":2760.4246508638116},{"$f":"Tax_Capital!V66","v":1790.8715781256585},{"$f":"Tax_Capital!W66","v":1399.9690528520921},{"$f":"Tax_Capital!X66","v":932.37325202127568},{"$f":"Tax_Capital!Y66","v":464.77745119045795},{"$f":"Tax_Capital!Z66","v":232.38872559522861},{"$f":"Tax_Capital!AA66","v":0},{"$f":"Tax_Capital!AB66","v":0},{"$f":"Tax_Capital!AC66","v":0},{"$f":"Tax_Capital!AD66","v":0},{"$f":"Tax_Capital!AE66","v":0},{"$f":"Tax_Capital!AF66","v":0},{"$f":"Tax_Capital!AG66","v":0},{"$f":"Tax_Capital!AH66","v":0},{"$f":"Tax_Capital!AI66","v":0},{"$f":"Tax_Capital!AJ66","v":0},{"$f":"Tax_Capital!AK66","v":0},{"$f":"Tax_Capital!AL66","v":0},{"$f":"Tax_Capital!AM66","v":0},{"$f":"Tax_Capital!AN66","v":0},{"$f":"Tax_Capital!AO66","v":0},{"$f":"Tax_Capital!AP66","v":0},{"$f":"Tax_Capital!AQ66","v":0},{"$f":"Tax_Capital!AR66","v":0},{"$f":"Tax_Capital!AS66","v":0},{"$f":"Tax_Capital!AT66","v":0},{"$f":"Tax_Capital!AU66","v":0},{"$f":"Tax_Capital!AV66","v":0},{"$f":"Tax_Capital!AW66","v":0},{"$f":"Tax_Capital!AX66","v":0},{"$f":"Tax_Capital!AY66","v":0},{"$f":"Tax_Capital!AZ66","v":0},{"$f":"Tax_Capital!BA66","v":0},{"$f":"Tax_Capital!BB66","v":0},{"$f":"Tax_Capital!BC66","v":0},{"$f":"Tax_Capital!BD66","v":0},{"$f":"Tax_Capital!BE66","v":0},{"$f":"Tax_Capital!BF66","v":0},{"$f":"Tax_Capital!BG66","v":0},{"$f":"Tax_Capital!BH66","v":0},{"$f":"Tax_Capital!BI66","v":0},{"$f":"Tax_Capital!BJ66","v":0}]
[null,null,5,{"$f":"D$14","v":"…"},null,null,null,null,null,0,null,null,{"$f":"-SUMPRODUCT(M248:$M248,N(OFFSET(M262:$M262,0,MAX(COLUMN(M262:$M262))-COLUMN(M262:$M262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:N248,N(OFFSET($M262:N262,0,MAX(COLUMN($M262:N262))-COLUMN($M262:N262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:O248,N(OFFSET($M262:O262,0,MAX(COLUMN($M262:O262))-COLUMN($M262:O262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:P248,N(OFFSET($M262:P262,0,MAX(COLUMN($M262:P262))-COLUMN($M262:P262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:Q248,N(OFFSET($M262:Q262,0,MAX(COLUMN($M262:Q262))-COLUMN($M262:Q262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:R248,N(OFFSET($M262:R262,0,MAX(COLUMN($M262:R262))-COLUMN($M262:R262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:S248,N(OFFSET($M262:S262,0,MAX(COLUMN($M262:S262))-COLUMN($M262:S262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:T248,N(OFFSET($M262:T262,0,MAX(COLUMN($M262:T262))-COLUMN($M262:T262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:U248,N(OFFSET($M262:U262,0,MAX(COLUMN($M262:U262))-COLUMN($M262:U262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:V248,N(OFFSET($M262:V262,0,MAX(COLUMN($M262:V262))-COLUMN($M262:V262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:W248,N(OFFSET($M262:W262,0,MAX(COLUMN($M262:W262))-COLUMN($M262:W262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:X248,N(OFFSET($M262:X262,0,MAX(COLUMN($M262:X262))-COLUMN($M262:X262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:Y248,N(OFFSET($M262:Y262,0,MAX(COLUMN($M262:Y262))-COLUMN($M262:Y262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:Z248,N(OFFSET($M262:Z262,0,MAX(COLUMN($M262:Z262))-COLUMN($M262:Z262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AA248,N(OFFSET($M262:AA262,0,MAX(COLUMN($M262:AA262))-COLUMN($M262:AA262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AB248,N(OFFSET($M262:AB262,0,MAX(COLUMN($M262:AB262))-COLUMN($M262:AB262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AC248,N(OFFSET($M262:AC262,0,MAX(COLUMN($M262:AC262))-COLUMN($M262:AC262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AD248,N(OFFSET($M262:AD262,0,MAX(COLUMN($M262:AD262))-COLUMN($M262:AD262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AE248,N(OFFSET($M262:AE262,0,MAX(COLUMN($M262:AE262))-COLUMN($M262:AE262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AF248,N(OFFSET($M262:AF262,0,MAX(COLUMN($M262:AF262))-COLUMN($M262:AF262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AG248,N(OFFSET($M262:AG262,0,MAX(COLUMN($M262:AG262))-COLUMN($M262:AG262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AH248,N(OFFSET($M262:AH262,0,MAX(COLUMN($M262:AH262))-COLUMN($M262:AH262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AI248,N(OFFSET($M262:AI262,0,MAX(COLUMN($M262:AI262))-COLUMN($M262:AI262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AJ248,N(OFFSET($M262:AJ262,0,MAX(COLUMN($M262:AJ262))-COLUMN($M262:AJ262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AK248,N(OFFSET($M262:AK262,0,MAX(COLUMN($M262:AK262))-COLUMN($M262:AK262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AL248,N(OFFSET($M262:AL262,0,MAX(COLUMN($M262:AL262))-COLUMN($M262:AL262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AM248,N(OFFSET($M262:AM262,0,MAX(COLUMN($M262:AM262))-COLUMN($M262:AM262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AN248,N(OFFSET($M262:AN262,0,MAX(COLUMN($M262:AN262))-COLUMN($M262:AN262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AO248,N(OFFSET($M262:AO262,0,MAX(COLUMN($M262:AO262))-COLUMN($M262:AO262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AP248,N(OFFSET($M262:AP262,0,MAX(COLUMN($M262:AP262))-COLUMN($M262:AP262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AQ248,N(OFFSET($M262:AQ262,0,MAX(COLUMN($M262:AQ262))-COLUMN($M262:AQ262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AR248,N(OFFSET($M262:AR262,0,MAX(COLUMN($M262:AR262))-COLUMN($M262:AR262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AS248,N(OFFSET($M262:AS262,0,MAX(COLUMN($M262:AS262))-COLUMN($M262:AS262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AT248,N(OFFSET($M262:AT262,0,MAX(COLUMN($M262:AT262))-COLUMN($M262:AT262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AU248,N(OFFSET($M262:AU262,0,MAX(COLUMN($M262:AU262))-COLUMN($M262:AU262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AV248,N(OFFSET($M262:AV262,0,MAX(COLUMN($M262:AV262))-COLUMN($M262:AV262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AW248,N(OFFSET($M262:AW262,0,MAX(COLUMN($M262:AW262))-COLUMN($M262:AW262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AX248,N(OFFSET($M262:AX262,0,MAX(COLUMN($M262:AX262))-COLUMN($M262:AX262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AY248,N(OFFSET($M262:AY262,0,MAX(COLUMN($M262:AY262))-COLUMN($M262:AY262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:AZ248,N(OFFSET($M262:AZ262,0,MAX(COLUMN($M262:AZ262))-COLUMN($M262:AZ262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:BA248,N(OFFSET($M262:BA262,0,MAX(COLUMN($M262:BA262))-COLUMN($M262:BA262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:BB248,N(OFFSET($M262:BB262,0,MAX(COLUMN($M262:BB262))-COLUMN($M262:BB262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:BC248,N(OFFSET($M262:BC262,0,MAX(COLUMN($M262:BC262))-COLUMN($M262:BC262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:BD248,N(OFFSET($M262:BD262,0,MAX(COLUMN($M262:BD262))-COLUMN($M262:BD262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:BE248,N(OFFSET($M262:BE262,0,MAX(COLUMN($M262:BE262))-COLUMN($M262:BE262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:BF248,N(OFFSET($M262:BF262,0,MAX(COLUMN($M262:BF262))-COLUMN($M262:BF262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:BG248,N(OFFSET($M262:BG262,0,MAX(COLUMN($M262:BG262))-COLUMN($M262:BG262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:BH248,N(OFFSET($M262:BH262,0,MAX(COLUMN($M262:BH262))-COLUMN($M262:BH262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:BI248,N(OFFSET($M262:BI262,0,MAX(COLUMN($M262:BI262))-COLUMN($M262:BI262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:BJ248,N(OFFSET($M262:BJ262,0,MAX(COLUMN($M262:BJ262))-COLUMN($M262:BJ262),1,1)))","v":0},{"$f":"-SUMPRODUCT($M248:BK248,N(OFFSET($M262:BK262,0,MAX(COLUMN($M262:BK262))-COLUMN($M262:BK262),1,1)))","v":0}]
[null,null,6,{"$f":"D$15","v":"…"},null,null,null,null,null,0,null,null,{"$f":"-SUMPRODUCT(M249:$M249,N(OFFSET(M263:$M263,0,MAX(COLUMN(M263:$M263))-COLUMN(M263:$M263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:N249,N(OFFSET($M263:N263,0,MAX(COLUMN($M263:N263))-COLUMN($M263:N263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:O249,N(OFFSET($M263:O263,0,MAX(COLUMN($M263:O263))-COLUMN($M263:O263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:P249,N(OFFSET($M263:P263,0,MAX(COLUMN($M263:P263))-COLUMN($M263:P263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:Q249,N(OFFSET($M263:Q263,0,MAX(COLUMN($M263:Q263))-COLUMN($M263:Q263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:R249,N(OFFSET($M263:R263,0,MAX(COLUMN($M263:R263))-COLUMN($M263:R263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:S249,N(OFFSET($M263:S263,0,MAX(COLUMN($M263:S263))-COLUMN($M263:S263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:T249,N(OFFSET($M263:T263,0,MAX(COLUMN($M263:T263))-COLUMN($M263:T263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:U249,N(OFFSET($M263:U263,0,MAX(COLUMN($M263:U263))-COLUMN($M263:U263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:V249,N(OFFSET($M263:V263,0,MAX(COLUMN($M263:V263))-COLUMN($M263:V263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:W249,N(OFFSET($M263:W263,0,MAX(COLUMN($M263:W263))-COLUMN($M263:W263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:X249,N(OFFSET($M263:X263,0,MAX(COLUMN($M263:X263))-COLUMN($M263:X263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:Y249,N(OFFSET($M263:Y263,0,MAX(COLUMN($M263:Y263))-COLUMN($M263:Y263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:Z249,N(OFFSET($M263:Z263,0,MAX(COLUMN($M263:Z263))-COLUMN($M263:Z263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AA249,N(OFFSET($M263:AA263,0,MAX(COLUMN($M263:AA263))-COLUMN($M263:AA263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AB249,N(OFFSET($M263:AB263,0,MAX(COLUMN($M263:AB263))-COLUMN($M263:AB263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AC249,N(OFFSET($M263:AC263,0,MAX(COLUMN($M263:AC263))-COLUMN($M263:AC263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AD249,N(OFFSET($M263:AD263,0,MAX(COLUMN($M263:AD263))-COLUMN($M263:AD263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AE249,N(OFFSET($M263:AE263,0,MAX(COLUMN($M263:AE263))-COLUMN($M263:AE263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AF249,N(OFFSET($M263:AF263,0,MAX(COLUMN($M263:AF263))-COLUMN($M263:AF263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AG249,N(OFFSET($M263:AG263,0,MAX(COLUMN($M263:AG263))-COLUMN($M263:AG263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AH249,N(OFFSET($M263:AH263,0,MAX(COLUMN($M263:AH263))-COLUMN($M263:AH263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AI249,N(OFFSET($M263:AI263,0,MAX(COLUMN($M263:AI263))-COLUMN($M263:AI263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AJ249,N(OFFSET($M263:AJ263,0,MAX(COLUMN($M263:AJ263))-COLUMN($M263:AJ263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AK249,N(OFFSET($M263:AK263,0,MAX(COLUMN($M263:AK263))-COLUMN($M263:AK263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AL249,N(OFFSET($M263:AL263,0,MAX(COLUMN($M263:AL263))-COLUMN($M263:AL263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AM249,N(OFFSET($M263:AM263,0,MAX(COLUMN($M263:AM263))-COLUMN($M263:AM263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AN249,N(OFFSET($M263:AN263,0,MAX(COLUMN($M263:AN263))-COLUMN($M263:AN263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AO249,N(OFFSET($M263:AO263,0,MAX(COLUMN($M263:AO263))-COLUMN($M263:AO263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AP249,N(OFFSET($M263:AP263,0,MAX(COLUMN($M263:AP263))-COLUMN($M263:AP263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AQ249,N(OFFSET($M263:AQ263,0,MAX(COLUMN($M263:AQ263))-COLUMN($M263:AQ263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AR249,N(OFFSET($M263:AR263,0,MAX(COLUMN($M263:AR263))-COLUMN($M263:AR263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AS249,N(OFFSET($M263:AS263,0,MAX(COLUMN($M263:AS263))-COLUMN($M263:AS263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AT249,N(OFFSET($M263:AT263,0,MAX(COLUMN($M263:AT263))-COLUMN($M263:AT263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AU249,N(OFFSET($M263:AU263,0,MAX(COLUMN($M263:AU263))-COLUMN($M263:AU263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AV249,N(OFFSET($M263:AV263,0,MAX(COLUMN($M263:AV263))-COLUMN($M263:AV263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AW249,N(OFFSET($M263:AW263,0,MAX(COLUMN($M263:AW263))-COLUMN($M263:AW263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AX249,N(OFFSET($M263:AX263,0,MAX(COLUMN($M263:AX263))-COLUMN($M263:AX263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AY249,N(OFFSET($M263:AY263,0,MAX(COLUMN($M263:AY263))-COLUMN($M263:AY263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:AZ249,N(OFFSET($M263:AZ263,0,MAX(COLUMN($M263:AZ263))-COLUMN($M263:AZ263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:BA249,N(OFFSET($M263:BA263,0,MAX(COLUMN($M263:BA263))-COLUMN($M263:BA263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:BB249,N(OFFSET($M263:BB263,0,MAX(COLUMN($M263:BB263))-COLUMN($M263:BB263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:BC249,N(OFFSET($M263:BC263,0,MAX(COLUMN($M263:BC263))-COLUMN($M263:BC263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:BD249,N(OFFSET($M263:BD263,0,MAX(COLUMN($M263:BD263))-COLUMN($M263:BD263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:BE249,N(OFFSET($M263:BE263,0,MAX(COLUMN($M263:BE263))-COLUMN($M263:BE263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:BF249,N(OFFSET($M263:BF263,0,MAX(COLUMN($M263:BF263))-COLUMN($M263:BF263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:BG249,N(OFFSET($M263:BG263,0,MAX(COLUMN($M263:BG263))-COLUMN($M263:BG263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:BH249,N(OFFSET($M263:BH263,0,MAX(COLUMN($M263:BH263))-COLUMN($M263:BH263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:BI249,N(OFFSET($M263:BI263,0,MAX(COLUMN($M263:BI263))-COLUMN($M263:BI263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:BJ249,N(OFFSET($M263:BJ263,0,MAX(COLUMN($M263:BJ263))-COLUMN($M263:BJ263),1,1)))","v":0},{"$f":"-SUMPRODUCT($M249:BK249,N(OFFSET($M263:BK263,0,MAX(COLUMN($M263:BK263))-COLUMN($M263:BK263),1,1)))","v":0}]
[null,null,7,{"$f":"D$16","v":"…"},null,null,null,null,null,0,null,null,{"$f":"-SUMPRODUCT(M250:$M250,N(OFFSET(M264:$M264,0,MAX(COLUMN(M264:$M264))-COLUMN(M264:$M264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:N250,N(OFFSET($M264:N264,0,MAX(COLUMN($M264:N264))-COLUMN($M264:N264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:O250,N(OFFSET($M264:O264,0,MAX(COLUMN($M264:O264))-COLUMN($M264:O264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:P250,N(OFFSET($M264:P264,0,MAX(COLUMN($M264:P264))-COLUMN($M264:P264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:Q250,N(OFFSET($M264:Q264,0,MAX(COLUMN($M264:Q264))-COLUMN($M264:Q264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:R250,N(OFFSET($M264:R264,0,MAX(COLUMN($M264:R264))-COLUMN($M264:R264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:S250,N(OFFSET($M264:S264,0,MAX(COLUMN($M264:S264))-COLUMN($M264:S264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:T250,N(OFFSET($M264:T264,0,MAX(COLUMN($M264:T264))-COLUMN($M264:T264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:U250,N(OFFSET($M264:U264,0,MAX(COLUMN($M264:U264))-COLUMN($M264:U264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:V250,N(OFFSET($M264:V264,0,MAX(COLUMN($M264:V264))-COLUMN($M264:V264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:W250,N(OFFSET($M264:W264,0,MAX(COLUMN($M264:W264))-COLUMN($M264:W264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:X250,N(OFFSET($M264:X264,0,MAX(COLUMN($M264:X264))-COLUMN($M264:X264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:Y250,N(OFFSET($M264:Y264,0,MAX(COLUMN($M264:Y264))-COLUMN($M264:Y264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:Z250,N(OFFSET($M264:Z264,0,MAX(COLUMN($M264:Z264))-COLUMN($M264:Z264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AA250,N(OFFSET($M264:AA264,0,MAX(COLUMN($M264:AA264))-COLUMN($M264:AA264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AB250,N(OFFSET($M264:AB264,0,MAX(COLUMN($M264:AB264))-COLUMN($M264:AB264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AC250,N(OFFSET($M264:AC264,0,MAX(COLUMN($M264:AC264))-COLUMN($M264:AC264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AD250,N(OFFSET($M264:AD264,0,MAX(COLUMN($M264:AD264))-COLUMN($M264:AD264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AE250,N(OFFSET($M264:AE264,0,MAX(COLUMN($M264:AE264))-COLUMN($M264:AE264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AF250,N(OFFSET($M264:AF264,0,MAX(COLUMN($M264:AF264))-COLUMN($M264:AF264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AG250,N(OFFSET($M264:AG264,0,MAX(COLUMN($M264:AG264))-COLUMN($M264:AG264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AH250,N(OFFSET($M264:AH264,0,MAX(COLUMN($M264:AH264))-COLUMN($M264:AH264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AI250,N(OFFSET($M264:AI264,0,MAX(COLUMN($M264:AI264))-COLUMN($M264:AI264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AJ250,N(OFFSET($M264:AJ264,0,MAX(COLUMN($M264:AJ264))-COLUMN($M264:AJ264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AK250,N(OFFSET($M264:AK264,0,MAX(COLUMN($M264:AK264))-COLUMN($M264:AK264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AL250,N(OFFSET($M264:AL264,0,MAX(COLUMN($M264:AL264))-COLUMN($M264:AL264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AM250,N(OFFSET($M264:AM264,0,MAX(COLUMN($M264:AM264))-COLUMN($M264:AM264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AN250,N(OFFSET($M264:AN264,0,MAX(COLUMN($M264:AN264))-COLUMN($M264:AN264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AO250,N(OFFSET($M264:AO264,0,MAX(COLUMN($M264:AO264))-COLUMN($M264:AO264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AP250,N(OFFSET($M264:AP264,0,MAX(COLUMN($M264:AP264))-COLUMN($M264:AP264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AQ250,N(OFFSET($M264:AQ264,0,MAX(COLUMN($M264:AQ264))-COLUMN($M264:AQ264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AR250,N(OFFSET($M264:AR264,0,MAX(COLUMN($M264:AR264))-COLUMN($M264:AR264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AS250,N(OFFSET($M264:AS264,0,MAX(COLUMN($M264:AS264))-COLUMN($M264:AS264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AT250,N(OFFSET($M264:AT264,0,MAX(COLUMN($M264:AT264))-COLUMN($M264:AT264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AU250,N(OFFSET($M264:AU264,0,MAX(COLUMN($M264:AU264))-COLUMN($M264:AU264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AV250,N(OFFSET($M264:AV264,0,MAX(COLUMN($M264:AV264))-COLUMN($M264:AV264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AW250,N(OFFSET($M264:AW264,0,MAX(COLUMN($M264:AW264))-COLUMN($M264:AW264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AX250,N(OFFSET($M264:AX264,0,MAX(COLUMN($M264:AX264))-COLUMN($M264:AX264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AY250,N(OFFSET($M264:AY264,0,MAX(COLUMN($M264:AY264))-COLUMN($M264:AY264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:AZ250,N(OFFSET($M264:AZ264,0,MAX(COLUMN($M264:AZ264))-COLUMN($M264:AZ264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:BA250,N(OFFSET($M264:BA264,0,MAX(COLUMN($M264:BA264))-COLUMN($M264:BA264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:BB250,N(OFFSET($M264:BB264,0,MAX(COLUMN($M264:BB264))-COLUMN($M264:BB264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:BC250,N(OFFSET($M264:BC264,0,MAX(COLUMN($M264:BC264))-COLUMN($M264:BC264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:BD250,N(OFFSET($M264:BD264,0,MAX(COLUMN($M264:BD264))-COLUMN($M264:BD264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:BE250,N(OFFSET($M264:BE264,0,MAX(COLUMN($M264:BE264))-COLUMN($M264:BE264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:BF250,N(OFFSET($M264:BF264,0,MAX(COLUMN($M264:BF264))-COLUMN($M264:BF264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:BG250,N(OFFSET($M264:BG264,0,MAX(COLUMN($M264:BG264))-COLUMN($M264:BG264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:BH250,N(OFFSET($M264:BH264,0,MAX(COLUMN($M264:BH264))-COLUMN($M264:BH264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:BI250,N(OFFSET($M264:BI264,0,MAX(COLUMN($M264:BI264))-COLUMN($M264:BI264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:BJ250,N(OFFSET($M264:BJ264,0,MAX(COLUMN($M264:BJ264))-COLUMN($M264:BJ264),1,1)))","v":0},{"$f":"-SUMPRODUCT($M250:BK250,N(OFFSET($M264:BK264,0,MAX(COLUMN($M264:BK264))-COLUMN($M264:BK264),1,1)))","v":0}]
[null,null,8,{"$f":"D$17","v":"…"},null,null,null,null,null,0,null,null,{"$f":"-SUMPRODUCT(M251:$M251,N(OFFSET(M265:$M265,0,MAX(COLUMN(M265:$M265))-COLUMN(M265:$M265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:N251,N(OFFSET($M265:N265,0,MAX(COLUMN($M265:N265))-COLUMN($M265:N265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:O251,N(OFFSET($M265:O265,0,MAX(COLUMN($M265:O265))-COLUMN($M265:O265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:P251,N(OFFSET($M265:P265,0,MAX(COLUMN($M265:P265))-COLUMN($M265:P265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:Q251,N(OFFSET($M265:Q265,0,MAX(COLUMN($M265:Q265))-COLUMN($M265:Q265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:R251,N(OFFSET($M265:R265,0,MAX(COLUMN($M265:R265))-COLUMN($M265:R265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:S251,N(OFFSET($M265:S265,0,MAX(COLUMN($M265:S265))-COLUMN($M265:S265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:T251,N(OFFSET($M265:T265,0,MAX(COLUMN($M265:T265))-COLUMN($M265:T265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:U251,N(OFFSET($M265:U265,0,MAX(COLUMN($M265:U265))-COLUMN($M265:U265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:V251,N(OFFSET($M265:V265,0,MAX(COLUMN($M265:V265))-COLUMN($M265:V265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:W251,N(OFFSET($M265:W265,0,MAX(COLUMN($M265:W265))-COLUMN($M265:W265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:X251,N(OFFSET($M265:X265,0,MAX(COLUMN($M265:X265))-COLUMN($M265:X265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:Y251,N(OFFSET($M265:Y265,0,MAX(COLUMN($M265:Y265))-COLUMN($M265:Y265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:Z251,N(OFFSET($M265:Z265,0,MAX(COLUMN($M265:Z265))-COLUMN($M265:Z265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AA251,N(OFFSET($M265:AA265,0,MAX(COLUMN($M265:AA265))-COLUMN($M265:AA265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AB251,N(OFFSET($M265:AB265,0,MAX(COLUMN($M265:AB265))-COLUMN($M265:AB265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AC251,N(OFFSET($M265:AC265,0,MAX(COLUMN($M265:AC265))-COLUMN($M265:AC265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AD251,N(OFFSET($M265:AD265,0,MAX(COLUMN($M265:AD265))-COLUMN($M265:AD265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AE251,N(OFFSET($M265:AE265,0,MAX(COLUMN($M265:AE265))-COLUMN($M265:AE265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AF251,N(OFFSET($M265:AF265,0,MAX(COLUMN($M265:AF265))-COLUMN($M265:AF265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AG251,N(OFFSET($M265:AG265,0,MAX(COLUMN($M265:AG265))-COLUMN($M265:AG265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AH251,N(OFFSET($M265:AH265,0,MAX(COLUMN($M265:AH265))-COLUMN($M265:AH265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AI251,N(OFFSET($M265:AI265,0,MAX(COLUMN($M265:AI265))-COLUMN($M265:AI265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AJ251,N(OFFSET($M265:AJ265,0,MAX(COLUMN($M265:AJ265))-COLUMN($M265:AJ265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AK251,N(OFFSET($M265:AK265,0,MAX(COLUMN($M265:AK265))-COLUMN($M265:AK265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AL251,N(OFFSET($M265:AL265,0,MAX(COLUMN($M265:AL265))-COLUMN($M265:AL265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AM251,N(OFFSET($M265:AM265,0,MAX(COLUMN($M265:AM265))-COLUMN($M265:AM265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AN251,N(OFFSET($M265:AN265,0,MAX(COLUMN($M265:AN265))-COLUMN($M265:AN265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AO251,N(OFFSET($M265:AO265,0,MAX(COLUMN($M265:AO265))-COLUMN($M265:AO265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AP251,N(OFFSET($M265:AP265,0,MAX(COLUMN($M265:AP265))-COLUMN($M265:AP265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AQ251,N(OFFSET($M265:AQ265,0,MAX(COLUMN($M265:AQ265))-COLUMN($M265:AQ265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AR251,N(OFFSET($M265:AR265,0,MAX(COLUMN($M265:AR265))-COLUMN($M265:AR265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AS251,N(OFFSET($M265:AS265,0,MAX(COLUMN($M265:AS265))-COLUMN($M265:AS265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AT251,N(OFFSET($M265:AT265,0,MAX(COLUMN($M265:AT265))-COLUMN($M265:AT265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AU251,N(OFFSET($M265:AU265,0,MAX(COLUMN($M265:AU265))-COLUMN($M265:AU265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AV251,N(OFFSET($M265:AV265,0,MAX(COLUMN($M265:AV265))-COLUMN($M265:AV265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AW251,N(OFFSET($M265:AW265,0,MAX(COLUMN($M265:AW265))-COLUMN($M265:AW265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AX251,N(OFFSET($M265:AX265,0,MAX(COLUMN($M265:AX265))-COLUMN($M265:AX265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AY251,N(OFFSET($M265:AY265,0,MAX(COLUMN($M265:AY265))-COLUMN($M265:AY265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:AZ251,N(OFFSET($M265:AZ265,0,MAX(COLUMN($M265:AZ265))-COLUMN($M265:AZ265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:BA251,N(OFFSET($M265:BA265,0,MAX(COLUMN($M265:BA265))-COLUMN($M265:BA265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:BB251,N(OFFSET($M265:BB265,0,MAX(COLUMN($M265:BB265))-COLUMN($M265:BB265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:BC251,N(OFFSET($M265:BC265,0,MAX(COLUMN($M265:BC265))-COLUMN($M265:BC265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:BD251,N(OFFSET($M265:BD265,0,MAX(COLUMN($M265:BD265))-COLUMN($M265:BD265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:BE251,N(OFFSET($M265:BE265,0,MAX(COLUMN($M265:BE265))-COLUMN($M265:BE265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:BF251,N(OFFSET($M265:BF265,0,MAX(COLUMN($M265:BF265))-COLUMN($M265:BF265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:BG251,N(OFFSET($M265:BG265,0,MAX(COLUMN($M265:BG265))-COLUMN($M265:BG265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:BH251,N(OFFSET($M265:BH265,0,MAX(COLUMN($M265:BH265))-COLUMN($M265:BH265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:BI251,N(OFFSET($M265:BI265,0,MAX(COLUMN($M265:BI265))-COLUMN($M265:BI265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:BJ251,N(OFFSET($M265:BJ265,0,MAX(COLUMN($M265:BJ265))-COLUMN($M265:BJ265),1,1)))","v":0},{"$f":"-SUMPRODUCT($M251:BK251,N(OFFSET($M265:BK265,0,MAX(COLUMN($M265:BK265))-COLUMN($M265:BK265),1,1)))","v":0}]
[null,null,9,{"$f":"D$18","v":"…"},null,null,null,null,null,0,null,null,{"$f":"-SUMPRODUCT(M252:$M252,N(OFFSET(M266:$M266,0,MAX(COLUMN(M266:$M266))-COLUMN(M266:$M266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:N252,N(OFFSET($M266:N266,0,MAX(COLUMN($M266:N266))-COLUMN($M266:N266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:O252,N(OFFSET($M266:O266,0,MAX(COLUMN($M266:O266))-COLUMN($M266:O266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:P252,N(OFFSET($M266:P266,0,MAX(COLUMN($M266:P266))-COLUMN($M266:P266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:Q252,N(OFFSET($M266:Q266,0,MAX(COLUMN($M266:Q266))-COLUMN($M266:Q266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:R252,N(OFFSET($M266:R266,0,MAX(COLUMN($M266:R266))-COLUMN($M266:R266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:S252,N(OFFSET($M266:S266,0,MAX(COLUMN($M266:S266))-COLUMN($M266:S266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:T252,N(OFFSET($M266:T266,0,MAX(COLUMN($M266:T266))-COLUMN($M266:T266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:U252,N(OFFSET($M266:U266,0,MAX(COLUMN($M266:U266))-COLUMN($M266:U266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:V252,N(OFFSET($M266:V266,0,MAX(COLUMN($M266:V266))-COLUMN($M266:V266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:W252,N(OFFSET($M266:W266,0,MAX(COLUMN($M266:W266))-COLUMN($M266:W266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:X252,N(OFFSET($M266:X266,0,MAX(COLUMN($M266:X266))-COLUMN($M266:X266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:Y252,N(OFFSET($M266:Y266,0,MAX(COLUMN($M266:Y266))-COLUMN($M266:Y266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:Z252,N(OFFSET($M266:Z266,0,MAX(COLUMN($M266:Z266))-COLUMN($M266:Z266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AA252,N(OFFSET($M266:AA266,0,MAX(COLUMN($M266:AA266))-COLUMN($M266:AA266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AB252,N(OFFSET($M266:AB266,0,MAX(COLUMN($M266:AB266))-COLUMN($M266:AB266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AC252,N(OFFSET($M266:AC266,0,MAX(COLUMN($M266:AC266))-COLUMN($M266:AC266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AD252,N(OFFSET($M266:AD266,0,MAX(COLUMN($M266:AD266))-COLUMN($M266:AD266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AE252,N(OFFSET($M266:AE266,0,MAX(COLUMN($M266:AE266))-COLUMN($M266:AE266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AF252,N(OFFSET($M266:AF266,0,MAX(COLUMN($M266:AF266))-COLUMN($M266:AF266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AG252,N(OFFSET($M266:AG266,0,MAX(COLUMN($M266:AG266))-COLUMN($M266:AG266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AH252,N(OFFSET($M266:AH266,0,MAX(COLUMN($M266:AH266))-COLUMN($M266:AH266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AI252,N(OFFSET($M266:AI266,0,MAX(COLUMN($M266:AI266))-COLUMN($M266:AI266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AJ252,N(OFFSET($M266:AJ266,0,MAX(COLUMN($M266:AJ266))-COLUMN($M266:AJ266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AK252,N(OFFSET($M266:AK266,0,MAX(COLUMN($M266:AK266))-COLUMN($M266:AK266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AL252,N(OFFSET($M266:AL266,0,MAX(COLUMN($M266:AL266))-COLUMN($M266:AL266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AM252,N(OFFSET($M266:AM266,0,MAX(COLUMN($M266:AM266))-COLUMN($M266:AM266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AN252,N(OFFSET($M266:AN266,0,MAX(COLUMN($M266:AN266))-COLUMN($M266:AN266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AO252,N(OFFSET($M266:AO266,0,MAX(COLUMN($M266:AO266))-COLUMN($M266:AO266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AP252,N(OFFSET($M266:AP266,0,MAX(COLUMN($M266:AP266))-COLUMN($M266:AP266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AQ252,N(OFFSET($M266:AQ266,0,MAX(COLUMN($M266:AQ266))-COLUMN($M266:AQ266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AR252,N(OFFSET($M266:AR266,0,MAX(COLUMN($M266:AR266))-COLUMN($M266:AR266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AS252,N(OFFSET($M266:AS266,0,MAX(COLUMN($M266:AS266))-COLUMN($M266:AS266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AT252,N(OFFSET($M266:AT266,0,MAX(COLUMN($M266:AT266))-COLUMN($M266:AT266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AU252,N(OFFSET($M266:AU266,0,MAX(COLUMN($M266:AU266))-COLUMN($M266:AU266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AV252,N(OFFSET($M266:AV266,0,MAX(COLUMN($M266:AV266))-COLUMN($M266:AV266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AW252,N(OFFSET($M266:AW266,0,MAX(COLUMN($M266:AW266))-COLUMN($M266:AW266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AX252,N(OFFSET($M266:AX266,0,MAX(COLUMN($M266:AX266))-COLUMN($M266:AX266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AY252,N(OFFSET($M266:AY266,0,MAX(COLUMN($M266:AY266))-COLUMN($M266:AY266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:AZ252,N(OFFSET($M266:AZ266,0,MAX(COLUMN($M266:AZ266))-COLUMN($M266:AZ266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:BA252,N(OFFSET($M266:BA266,0,MAX(COLUMN($M266:BA266))-COLUMN($M266:BA266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:BB252,N(OFFSET($M266:BB266,0,MAX(COLUMN($M266:BB266))-COLUMN($M266:BB266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:BC252,N(OFFSET($M266:BC266,0,MAX(COLUMN($M266:BC266))-COLUMN($M266:BC266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:BD252,N(OFFSET($M266:BD266,0,MAX(COLUMN($M266:BD266))-COLUMN($M266:BD266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:BE252,N(OFFSET($M266:BE266,0,MAX(COLUMN($M266:BE266))-COLUMN($M266:BE266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:BF252,N(OFFSET($M266:BF266,0,MAX(COLUMN($M266:BF266))-COLUMN($M266:BF266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:BG252,N(OFFSET($M266:BG266,0,MAX(COLUMN($M266:BG266))-COLUMN($M266:BG266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:BH252,N(OFFSET($M266:BH266,0,MAX(COLUMN($M266:BH266))-COLUMN($M266:BH266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:BI252,N(OFFSET($M266:BI266,0,MAX(COLUMN($M266:BI266))-COLUMN($M266:BI266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:BJ252,N(OFFSET($M266:BJ266,0,MAX(COLUMN($M266:BJ266))-COLUMN($M266:BJ266),1,1)))","v":0},{"$f":"-SUMPRODUCT($M252:BK252,N(OFFSET($M266:BK266,0,MAX(COLUMN($M266:BK266))-COLUMN($M266:BK266),1,1)))","v":0}]
[null,null,10,{"$f":"D$19","v":"…"},null,null,null,null,null,0,null,null,{"$f":"-SUMPRODUCT(M253:$M253,N(OFFSET(M267:$M267,0,MAX(COLUMN(M267:$M267))-COLUMN(M267:$M267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:N253,N(OFFSET($M267:N267,0,MAX(COLUMN($M267:N267))-COLUMN($M267:N267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:O253,N(OFFSET($M267:O267,0,MAX(COLUMN($M267:O267))-COLUMN($M267:O267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:P253,N(OFFSET($M267:P267,0,MAX(COLUMN($M267:P267))-COLUMN($M267:P267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:Q253,N(OFFSET($M267:Q267,0,MAX(COLUMN($M267:Q267))-COLUMN($M267:Q267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:R253,N(OFFSET($M267:R267,0,MAX(COLUMN($M267:R267))-COLUMN($M267:R267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:S253,N(OFFSET($M267:S267,0,MAX(COLUMN($M267:S267))-COLUMN($M267:S267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:T253,N(OFFSET($M267:T267,0,MAX(COLUMN($M267:T267))-COLUMN($M267:T267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:U253,N(OFFSET($M267:U267,0,MAX(COLUMN($M267:U267))-COLUMN($M267:U267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:V253,N(OFFSET($M267:V267,0,MAX(COLUMN($M267:V267))-COLUMN($M267:V267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:W253,N(OFFSET($M267:W267,0,MAX(COLUMN($M267:W267))-COLUMN($M267:W267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:X253,N(OFFSET($M267:X267,0,MAX(COLUMN($M267:X267))-COLUMN($M267:X267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:Y253,N(OFFSET($M267:Y267,0,MAX(COLUMN($M267:Y267))-COLUMN($M267:Y267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:Z253,N(OFFSET($M267:Z267,0,MAX(COLUMN($M267:Z267))-COLUMN($M267:Z267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AA253,N(OFFSET($M267:AA267,0,MAX(COLUMN($M267:AA267))-COLUMN($M267:AA267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AB253,N(OFFSET($M267:AB267,0,MAX(COLUMN($M267:AB267))-COLUMN($M267:AB267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AC253,N(OFFSET($M267:AC267,0,MAX(COLUMN($M267:AC267))-COLUMN($M267:AC267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AD253,N(OFFSET($M267:AD267,0,MAX(COLUMN($M267:AD267))-COLUMN($M267:AD267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AE253,N(OFFSET($M267:AE267,0,MAX(COLUMN($M267:AE267))-COLUMN($M267:AE267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AF253,N(OFFSET($M267:AF267,0,MAX(COLUMN($M267:AF267))-COLUMN($M267:AF267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AG253,N(OFFSET($M267:AG267,0,MAX(COLUMN($M267:AG267))-COLUMN($M267:AG267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AH253,N(OFFSET($M267:AH267,0,MAX(COLUMN($M267:AH267))-COLUMN($M267:AH267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AI253,N(OFFSET($M267:AI267,0,MAX(COLUMN($M267:AI267))-COLUMN($M267:AI267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AJ253,N(OFFSET($M267:AJ267,0,MAX(COLUMN($M267:AJ267))-COLUMN($M267:AJ267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AK253,N(OFFSET($M267:AK267,0,MAX(COLUMN($M267:AK267))-COLUMN($M267:AK267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AL253,N(OFFSET($M267:AL267,0,MAX(COLUMN($M267:AL267))-COLUMN($M267:AL267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AM253,N(OFFSET($M267:AM267,0,MAX(COLUMN($M267:AM267))-COLUMN($M267:AM267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AN253,N(OFFSET($M267:AN267,0,MAX(COLUMN($M267:AN267))-COLUMN($M267:AN267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AO253,N(OFFSET($M267:AO267,0,MAX(COLUMN($M267:AO267))-COLUMN($M267:AO267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AP253,N(OFFSET($M267:AP267,0,MAX(COLUMN($M267:AP267))-COLUMN($M267:AP267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AQ253,N(OFFSET($M267:AQ267,0,MAX(COLUMN($M267:AQ267))-COLUMN($M267:AQ267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AR253,N(OFFSET($M267:AR267,0,MAX(COLUMN($M267:AR267))-COLUMN($M267:AR267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AS253,N(OFFSET($M267:AS267,0,MAX(COLUMN($M267:AS267))-COLUMN($M267:AS267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AT253,N(OFFSET($M267:AT267,0,MAX(COLUMN($M267:AT267))-COLUMN($M267:AT267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AU253,N(OFFSET($M267:AU267,0,MAX(COLUMN($M267:AU267))-COLUMN($M267:AU267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AV253,N(OFFSET($M267:AV267,0,MAX(COLUMN($M267:AV267))-COLUMN($M267:AV267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AW253,N(OFFSET($M267:AW267,0,MAX(COLUMN($M267:AW267))-COLUMN($M267:AW267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AX253,N(OFFSET($M267:AX267,0,MAX(COLUMN($M267:AX267))-COLUMN($M267:AX267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AY253,N(OFFSET($M267:AY267,0,MAX(COLUMN($M267:AY267))-COLUMN($M267:AY267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:AZ253,N(OFFSET($M267:AZ267,0,MAX(COLUMN($M267:AZ267))-COLUMN($M267:AZ267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:BA253,N(OFFSET($M267:BA267,0,MAX(COLUMN($M267:BA267))-COLUMN($M267:BA267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:BB253,N(OFFSET($M267:BB267,0,MAX(COLUMN($M267:BB267))-COLUMN($M267:BB267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:BC253,N(OFFSET($M267:BC267,0,MAX(COLUMN($M267:BC267))-COLUMN($M267:BC267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:BD253,N(OFFSET($M267:BD267,0,MAX(COLUMN($M267:BD267))-COLUMN($M267:BD267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:BE253,N(OFFSET($M267:BE267,0,MAX(COLUMN($M267:BE267))-COLUMN($M267:BE267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:BF253,N(OFFSET($M267:BF267,0,MAX(COLUMN($M267:BF267))-COLUMN($M267:BF267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:BG253,N(OFFSET($M267:BG267,0,MAX(COLUMN($M267:BG267))-COLUMN($M267:BG267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:BH253,N(OFFSET($M267:BH267,0,MAX(COLUMN($M267:BH267))-COLUMN($M267:BH267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:BI253,N(OFFSET($M267:BI267,0,MAX(COLUMN($M267:BI267))-COLUMN($M267:BI267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:BJ253,N(OFFSET($M267:BJ267,0,MAX(COLUMN($M267:BJ267))-COLUMN($M267:BJ267),1,1)))","v":0},{"$f":"-SUMPRODUCT($M253:BK253,N(OFFSET($M267:BK267,0,MAX(COLUMN($M267:BK267))-COLUMN($M267:BK267),1,1)))","v":0}]
[null,null,null,{"$f":"D271","v":"Tax Depreciation"},null,null,null,null,null,{"$f":"SUM(J272:J281)","v":90314.070917161502},null,null,{"$f":"SUM(M272:M281)","v":0},-2186.8746146626227,-8762.4591946800683,-15400.761742497201,-16796.984491894764,-15154.247563245133,-13634.71590424422,-12451.78279141201,-12035.183194898667,-11793.903427646357,-11857.447493255284,-9286.6197305851638,-6562.529200155017,-6527.5891111307419,-5183.4603608610923,-1174.7191371590743,3395.3869516887135,5536.5610818522255,5255.6221050711756,4661.2044564804528,4193.4023580234025,4716.8833809744265,9524.6254348823859,15385.332853999753,17372.393197378038,17197.094191918095,17052.478846739516,16965.107876709459,16893.569374283681,{"$f":"SUM(AP272:AP281)","v":16547.823617026483},16257.369173421917,14492.267648742307,12423.91261708371,11812.853025869927,10540.493969849318,7612.7019868963243,4299.9933171952425,2249.0742637864541,1547.6248689115669,1176.4390748305509,805.25328074953472,805.25328074953472,402.62664037476736,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Tax Gain/(Loss) [Land]"]
[null,null,null,"Schedule",null,{"$f":"Input!$E$64","v":2036.9594594594594},{"$f":"Input!$E$67","v":1},null,null,{"$f":"SUM(M286:BK286)","v":1},null,null,{"$f":"IF(M$3>=$F286,MIN(1/$G286,1-SUM($L286:L286)),0)","v":0},{"$f":"IF(N$3>=$F286,MIN(1/$G286,1-SUM($L286:M286)),0)","v":0},{"$f":"IF(O$3>=$F286,MIN(1/$G286,1-SUM($L286:N286)),0)","v":0},{"$f":"IF(P$3>=$F286,MIN(1/$G286,1-SUM($L286:O286)),0)","v":0},{"$f":"IF(Q$3>=$F286,MIN(1/$G286,1-SUM($L286:P286)),0)","v":0},{"$f":"IF(R$3>=$F286,MIN(1/$G286,1-SUM($L286:Q286)),0)","v":0},{"$f":"IF(S$3>=$F286,MIN(1/$G286,1-SUM($L286:R286)),0)","v":0},{"$f":"IF(T$3>=$F286,MIN(1/$G286,1-SUM($L286:S286)),0)","v":0},{"$f":"IF(U$3>=$F286,MIN(1/$G286,1-SUM($L286:T286)),0)","v":0},{"$f":"IF(V$3>=$F286,MIN(1/$G286,1-SUM($L286:U286)),0)","v":0},{"$f":"IF(W$3>=$F286,MIN(1/$G286,1-SUM($L286:V286)),0)","v":0},{"$f":"IF(X$3>=$F286,MIN(1/$G286,1-SUM($L286:W286)),0)","v":0},{"$f":"IF(Y$3>=$F286,MIN(1/$G286,1-SUM($L286:X286)),0)","v":0},{"$f":"IF(Z$3>=$F286,MIN(1/$G286,1-SUM($L286:Y286)),0)","v":0},{"$f":"IF(AA$3>=$F286,MIN(1/$G286,1-SUM($L286:Z286)),0)","v":0},{"$f":"IF(AB$3>=$F286,MIN(1/$G286,1-SUM($L286:AA286)),0)","v":0},{"$f":"IF(AC$3>=$F286,MIN(1/$G286,1-SUM($L286:AB286)),0)","v":0},{"$f":"IF(AD$3>=$F286,MIN(1/$G286,1-SUM($L286:AC286)),0)","v":0},{"$f":"IF(AE$3>=$F286,MIN(1/$G286,1-SUM($L286:AD286)),0)","v":0},{"$f":"IF(AF$3>=$F286,MIN(1/$G286,1-SUM($L286:AE286)),0)","v":0},{"$f":"IF(AG$3>=$F286,MIN(1/$G286,1-SUM($L286:AF286)),0)","v":0},{"$f":"IF(AH$3>=$F286,MIN(1/$G286,1-SUM($L286:AG286)),0)","v":0},{"$f":"IF(AI$3>=$F286,MIN(1/$G286,1-SUM($L286:AH286)),0)","v":0},{"$f":"IF(AJ$3>=$F286,MIN(1/$G286,1-SUM($L286:AI286)),0)","v":1},{"$f":"IF(AK$3>=$F286,MIN(1/$G286,1-SUM($L286:AJ286)),0)","v":0},{"$f":"IF(AL$3>=$F286,MIN(1/$G286,1-SUM($L286:AK286)),0)","v":0},{"$f":"IF(AM$3>=$F286,MIN(1/$G286,1-SUM($L286:AL286)),0)","v":0},{"$f":"IF(AN$3>=$F286,MIN(1/$G286,1-SUM($L286:AM286)),0)","v":0},{"$f":"IF(AO$3>=$F286,MIN(1/$G286,1-SUM($L286:AN286)),0)","v":0},{"$f":"IF(AP$3>=$F286,MIN(1/$G286,1-SUM($L286:AO286)),0)","v":0},{"$f":"IF(AQ$3>=$F286,MIN(1/$G286,1-SUM($L286:AP286)),0)","v":0},{"$f":"IF(AR$3>=$F286,MIN(1/$G286,1-SUM($L286:AQ286)),0)","v":0},{"$f":"IF(AS$3>=$F286,MIN(1/$G286,1-SUM($L286:AR286)),0)","v":0},{"$f":"IF(AT$3>=$F286,MIN(1/$G286,1-SUM($L286:AS286)),0)","v":0},{"$f":"IF(AU$3>=$F286,MIN(1/$G286,1-SUM($L286:AT286)),0)","v":0},{"$f":"IF(AV$3>=$F286,MIN(1/$G286,1-SUM($L286:AU286)),0)","v":0},{"$f":"IF(AW$3>=$F286,MIN(1/$G286,1-SUM($L286:AV286)),0)","v":0},{"$f":"IF(AX$3>=$F286,MIN(1/$G286,1-SUM($L286:AW286)),0)","v":0},{"$f":"IF(AY$3>=$F286,MIN(1/$G286,1-SUM($L286:AX286)),0)","v":0},{"$f":"IF(AZ$3>=$F286,MIN(1/$G286,1-SUM($L286:AY286)),0)","v":0},{"$f":"IF(BA$3>=$F286,MIN(1/$G286,1-SUM($L286:AZ286)),0)","v":0},{"$f":"IF(BB$3>=$F286,MIN(1/$G286,1-SUM($L286:BA286)),0)","v":0},{"$f":"IF(BC$3>=$F286,MIN(1/$G286,1-SUM($L286:BB286)),0)","v":0},{"$f":"IF(BD$3>=$F286,MIN(1/$G286,1-SUM($L286:BC286)),0)","v":0},{"$f":"IF(BE$3>=$F286,MIN(1/$G286,1-SUM($L286:BD286)),0)","v":0},{"$f":"IF(BF$3>=$F286,MIN(1/$G286,1-SUM($L286:BE286)),0)","v":0},{"$f":"IF(BG$3>=$F286,MIN(1/$G286,1-SUM($L286:BF286)),0)","v":0},{"$f":"IF(BH$3>=$F286,MIN(1/$G286,1-SUM($L286:BG286)),0)","v":0},{"$f":"IF(BI$3>=$F286,MIN(1/$G286,1-SUM($L286:BH286)),0)","v":0},{"$f":"IF(BJ$3>=$F286,MIN(1/$G286,1-SUM($L286:BI286)),0)","v":0},{"$f":"IF(BK$3>=$F286,MIN(1/$G286,1-SUM($L286:BJ286)),0)","v":0}]
[null,null,{"$f":"C286+1","v":1},{"$f":"D$10","v":".05 Compressors"},null,{"$f":"IF(F258=\"Land\",F258,\"NA\")","v":"NA"},{"$f":"IF(F287=\"Land\",J23-J10,0)","v":0},null,{"$f":"SUMPRODUCT(M287:BK287,$M$5:$BK$5,$M$193:$BK$193)","v":0},{"$f":"SUM(M287:BK287)","v":0},null,null,{"$f":"M$286*$G287","v":0},{"$f":"N$286*$G287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AD$286*$G287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT$286*$G287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BJ$286*$G287","v":0},0]
[null,null,{"$f":"C287+1","v":2},{"$f":"D$11","v":"Installation Costs"},null,{"$f":"IF(F259=\"Land\",F259,\"NA\")","v":"NA"},0,null,0,{"$f":"SUM(M288:BK288)","v":0},null,null,{"$f":"M$286*$G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,{"$f":"D$12","v":"Avoided Like-Kind Replacements"},null,"NA",0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,{"$f":"D$13","v":"Tax Effects of Existing Part Retirement"},null,"NA",0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,{"$f":"D$14","v":"…"},null,"NA",0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"D$15","v":"…"},null,"NA",0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"D$16","v":"…"},null,"NA",0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,{"$f":"D$17","v":"…"},null,"NA",0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"D$18","v":"…"},null,"NA",0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,{"$f":"D$19","v":"…"},null,"NA",0,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D286","v":"Schedule"},null,null,null,null,{"$f":"SUM(I287:I296)","v":0},{"$f":"SUM(J287:J296)","v":0},null,null,{"$f":"SUM(M287:M296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Plant in Service (Tax Basis), Ending"]
[null,null,{"$f":"C299+1","v":1},{"$f":"D$10","v":".05 Compressors"},null,null,null,null,null,{"$f":"ROUND(BK300,3)","v":0},null,null,{"$f":"L300+M244+M272-M23+M287","v":0},63537.493547166821,185847.16862546295,256625.2890414423,237378.39236333413,219575.01293608407,203106.88696587775,187873.87044343693,173783.33016017915,160565.50649891159,147749.98313462597,134987.52611967488,122225.06910472378,109462.61208977268,96700.155074821581,83937.698059870483,71175.241044919385,58412.784029968294,45650.327015017203,32887.870000066112,20125.412985115021,8835.5471641967488,1963.454925376931,-1.5984369383659214E-10,-1.5984369383659214E-10,-1.5984369383659214E-10,-1.5984369383659214E-10,-1.5984369383659214E-10,-1.5984369383659214E-10,-1.5984369383659214E-10,-1.5984369383659214E-10,-1.5984369383659214E-10,{"$f":"AR300+AS244+AS272-AS23+AS287","v":-1.5984369383659214E-10},-1.5984369383659214E-10,-1.5984369383659214E-10,-1.5984369383659214E-10,-1.5984369383659214E-10,-1.5984369383659214E-10,-1.5984369383659214E-10,-1.5984369383659214E-10,-1.5984369383659214E-10,-1.5984369383659214E-10,-1.5984369383659214E-10,-1.5984369383659214E-10,-1.5984369383659214E-10,-1.5984369383659214E-10,-1.5984369383659214E-10,-1.5984369383659214E-10,-1.5984369383659214E-10,-1.5984369383659214E-10,-1.5984369383659214E-10]
[null,null,{"$f":"C300+1","v":2},{"$f":"D$11","v":"Installation Costs"},null,null,null,null,null,{"$f":"ROUND(BK301,3)","v":0},null,null,{"$f":"L301+M245+M273-M24+M288","v":0},2654.7474259567794,22224.800857821396,35416.831607381348,32760.569236827745,30303.526544065662,28030.762053260736,25928.45489926618,23983.820781821218,22177.343178370778,20439.849087825405,18711.662577497234,16983.476067169064,15255.289556840893,13527.103046512722,11798.916536184552,10070.730025856381,8342.5435155282103,6614.3570052000405,4886.1704948718707,3157.9839845437009,1491.3258327262922,344.38046803647148,-2.5409008230781183E-11,-2.5409008230781183E-11,-2.5409008230781183E-11,-2.5409008230781183E-11,-2.5409008230781183E-11,-2.5409008230781183E-11,-2.5409008230781183E-11,-2.5409008230781183E-11,-2.5409008230781183E-11,{"$f":"AR301+AS245+AS273-AS24+AS288","v":-2.5409008230781183E-11},-2.5409008230781183E-11,-2.5409008230781183E-11,-2.5409008230781183E-11,-2.5409008230781183E-11,-2.5409008230781183E-11,-2.5409008230781183E-11,-2.5409008230781183E-11,-2.5409008230781183E-11,-2.5409008230781183E-11,-2.5409008230781183E-11,-2.5409008230781183E-11,-2.5409008230781183E-11,-2.5409008230781183E-11,-2.5409008230781183E-11,-2.5409008230781183E-11,-2.5409008230781183E-11,-2.5409008230781183E-11,-2.5409008230781183E-11]
[null,null,3,{"$f":"D$12","v":"Avoided Like-Kind Replacements"},null,null,null,null,null,0,null,null,{"$f":"L302+M246+M274-M25+M289","v":0},0,0,0,0,0,0,0,0,-12062.64511266718,-11157.946729217141,-86479.458311394381,-93077.895898248491,-99377.879484341756,-133541.84444544706,-208233.54818297108,-250841.23405920691,-262258.44204879022,-242512.17641843978,-239999.7600826429,-221315.71419934023,-203642.30684563011,-204147.4984999297,-186454.33025251637,-169081.93705513835,-151884.84286322026,-134832.36401648074,-117867.25613977129,-100973.6867654876,-84425.863148461111,-68168.493975039193,-53676.226326296885,{"$f":"AR302+AS246+AS274-AS25+AS289","v":-41252.313709213173},-29439.460683343248,-18898.96671349393,-11286.264726597605,-6986.2714094023622,-4737.1971456159081,-3189.5722767043412,-2013.1332018737903,-1207.8799211242556,-402.62664037472086,4.6497916628140956E-11,4.6497916628140956E-11,4.6497916628140956E-11,4.6497916628140956E-11,4.6497916628140956E-11,4.6497916628140956E-11,4.6497916628140956E-11,4.6497916628140956E-11,4.6497916628140956E-11]
[null,null,4,{"$f":"D$13","v":"Tax Effects of Existing Part Retirement"},null,null,null,null,null,0,null,null,{"$f":"L303+M247+M275-M26+M290","v":0},-4651.3028990391549,-21498.237577674205,-31782.860471777014,-26676.685915009999,-21570.511358242984,-16464.336801475969,-11580.795916452589,-7580.8047106485174,-4820.3800597847057,-3029.508481659047,-1629.5394288069549,-697.16617678567923,-232.38872559522127,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,{"$f":"AR303+AS247+AS275-AS26+AS290","v":7.3328010330442339E-12},7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12]
[null,null,5,{"$f":"D$14","v":"…"},null,null,null,null,null,0,null,null,{"$f":"L304+M248+M276-M27+M291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR304+AS248+AS276-AS27+AS291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"D$15","v":"…"},null,null,null,null,null,0,null,null,{"$f":"L305+M249+M277-M28+M292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR305+AS249+AS277-AS28+AS292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"D$16","v":"…"},null,null,null,null,null,0,null,null,{"$f":"L306+M250+M278-M29+M293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR306+AS250+AS278-AS29+AS293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,{"$f":"D$17","v":"…"},null,null,null,null,null,0,null,null,{"$f":"L307+M251+M279-M30+M294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR307+AS251+AS279-AS30+AS294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"D$18","v":"…"},null,null,null,null,null,0,null,null,{"$f":"L308+M252+M280-M31+M295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR308+AS252+AS280-AS31+AS295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,{"$f":"D$19","v":"…"},null,null,null,null,null,0,null,null,{"$f":"L309+M253+M281-M32+M296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR309+AS253+AS281-AS32+AS296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D299","v":"Plant in Service (Tax Basis), Ending"},null,null,null,null,null,{"$f":"SUM(J300:J309)","v":0},null,null,{"$f":"SUM(M300:M309)","v":0},61540.938074084443,186573.73190561013,260259.26017704667,243462.27568515186,228308.02812190674,214673.31221766252,202221.52942625052,190186.34623135184,165859.8245048305,154002.37701157518,65590.190956970764,45433.483096858683,25107.633436676602,-23314.586324112744,-112496.93358691603,-169595.26298843115,-195503.11450329371,-190247.49239822253,-202225.71958770492,-198032.3172296815,-193315.43384870706,-201839.66310651629,-186454.33025251655,-169081.93705513852,-151884.84286322043,-134832.36401648092,-117867.25613977146,-100973.68676548777,{"$f":"SUM(AP300:AP309)","v":-84425.863148461285},-68168.493975039368,-53676.226326297059,-41252.313709213347,-29439.460683343426,-18898.966713494108,-11286.264726597783,-6986.2714094025405,-4737.1971456160863,-3189.572276704519,-2013.1332018739683,-1207.8799211244336,-402.62664037489878,-1.3142198440618813E-10,-1.3142198440618813E-10,-1.3142198440618813E-10,-1.3142198440618813E-10,-1.3142198440618813E-10,-1.3142198440618813E-10,-1.3142198440618813E-10,-1.3142198440618813E-10,-1.3142198440618813E-10]

{"sheet":"FS","index":5,"n_rows":135,"n_cols":61,"rows_kept":135,"cut":false,"hidden":false,"merged":[[9,4,9,5]]}
[null,"FINANCIAL STATEMENTS"]
["OPC 002102 FPL RC-16",null,"Period",null,"Input","Input",null,"PV","SUM",null,0,{"$f":"K2+1","v":1},{"$f":"L2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,{"$f":"AN2+1","v":30},{"$f":"AO2+1","v":31},{"$f":"AP2+1","v":32},{"$f":"AQ2+1","v":33},{"$f":"AR2+1","v":34},{"$f":"AS2+1","v":35},{"$f":"AT2+1","v":36},{"$f":"AU2+1","v":37},{"$f":"AV2+1","v":38},{"$f":"AW2+1","v":39},{"$f":"AX2+1","v":40},{"$f":"AY2+1","v":41},{"$f":"AZ2+1","v":42},{"$f":"BA2+1","v":43},{"$f":"BB2+1","v":44},{"$f":"BC2+1","v":45},{"$f":"BD2+1","v":46},{"$f":"BE2+1","v":47},{"$f":"BF2+1","v":48},{"$f":"BG2+1","v":49},{"$f":"BH2+1","v":50}]
[null,null,"Year",null,null,null,null,null,null,null,{"$f":"Assumptions!$C$7","v":2014},{"$f":"K3+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064]
[null,null,"Discount Date",null,{"$f":"Assumptions!$E$15","v":"2014-12-31"},null,null,null,null,null,{"$f":"DATE(K3,1,1)","v":"2014-01-01"},{"$f":"DATE(L3,1,1)","v":"2015-01-01"},"2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01",{"$f":"DATE(AO3,1,1)","v":"2044-01-01"},"2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01"]
[null,null,"Discount Factor",null,{"$f":"Assumptions!$G$23","v":7.535560254528198E-2},null,null,null,null,null,{"$f":"(1+$E5)^(($E$4-K$4)/365)","v":1.0751415797639712},{"$f":"(1+$E5)^(($E$4-L$4)/365)","v":0.99980097487677178},0.92973986698941413,0.86441622026949372,0.80384220645104609,0.74751291995728208,0.69513091128923099,0.64629092100228003,0.60100204943607516,0.55888679801690788,0.51972277513974618,0.48320698382979688,0.44934622806268359,0.41785826660419723,0.38857682576364477,0.36127536630065987,0.33595897528738367,0.3124166317562258,0.29052401923304277,0.27011176299895923,0.2511836664630992,0.23358195732515583,0.21721368891582071,0.20195222624087508,0.18780041296373973,0.17464028877445834,0.16240236100606958,0.15099194952054995,0.14041118041619341,0.13057185928436249,0.12142202911791153,0.11289090120167185,0.10498006513795807,9.7623581343212001E-2,9.0782603551927105E-2,8.440420575132139E-2,7.8489576426201066E-2,7.2989415073881084E-2,6.7874677828544214E-2,6.3105793936260049E-2,5.8683651981626929E-2,5.4571391865841708E-2,5.0747298602132659E-2,4.7181786652418935E-2,4.3875520377392695E-2,4.080094089205729E-2,3.7941812731978782E-2,3.5276015922767204E-2,3.2804047181482721E-2,3.0505301784673023E-2,2.8367641097018854E-2]
[]
[null,"INCOME STATEMENT"]
[]
[]
[null,null,"Revenue",null,"Perfect Rate-Making",null,null,{"$f":"SUMPRODUCT(K10:BI10,$K$5:$BI$5)","v":277015.91210438561},{"$f":"SUM(K10:BI10)","v":-88285.609262203478},null,{"$f":"RevReq!K44","v":2128.0623765814507},{"$f":"RevReq!L44","v":36497.720714369309},{"$f":"RevReq!M44","v":43528.080072766534},{"$f":"RevReq!N44","v":53098.587612928255},{"$f":"RevReq!O44","v":56399.871812452839},{"$f":"RevReq!P44","v":54206.099350556928},{"$f":"RevReq!Q44","v":52083.762357057341},{"$f":"RevReq!R44","v":50021.955207414772},{"$f":"RevReq!S44","v":47994.554582226352},{"$f":"RevReq!T44","v":44866.786426686609},{"$f":"RevReq!U44","v":41465.8903258176},{"$f":"RevReq!V44","v":33105.624822585713},{"$f":"RevReq!W44","v":21946.658039435355},{"$f":"RevReq!X44","v":18011.287724419224},{"$f":"RevReq!Y44","v":11738.912204503897},{"$f":"RevReq!Z44","v":-1278.8399681906153},{"$f":"RevReq!AA44","v":-16434.808359856586},{"$f":"RevReq!AB44","v":-25604.834338233275},{"$f":"RevReq!AC44","v":-28774.310646734601},{"$f":"RevReq!AD44","v":-29997.8831078578},{"$f":"RevReq!AE44","v":-33740.882895517716},{"$f":"RevReq!AF44","v":-33927.165824666779},{"$f":"RevReq!AG44","v":-34807.990046945866},{"$f":"RevReq!AH44","v":-37355.80849380669},{"$f":"RevReq!AI44","v":-37013.735826384829},{"$f":"RevReq!AJ44","v":-37700.28583034061},{"$f":"RevReq!AK44","v":-38485.330494727146},{"$f":"RevReq!AL44","v":-38813.80002636119},{"$f":"RevReq!AM44","v":-37054.666637012437},{"$f":"RevReq!AN44","v":-34591.571156879436},{"$f":"RevReq!AO44","v":-32139.149978889611},{"$f":"RevReq!AP44","v":-29730.954394197426},{"$f":"RevReq!AQ44","v":-27409.019259702363},{"$f":"RevReq!AR44","v":-24376.456356410425},{"$f":"RevReq!AS44","v":-21801.95044525764},{"$f":"RevReq!AT44","v":-17324.715403874674},{"$f":"RevReq!AU44","v":-13773.599979317243},{"$f":"RevReq!AV44","v":-9686.9122180245249},{"$f":"RevReq!AW44","v":-6889.6970957415679},{"$f":"RevReq!AX44","v":-4589.7713647786068},{"$f":"RevReq!AY44","v":-1811.3212019883724},{"$f":"RevReq!AZ44","v":-254.47470126158382},{"$f":"RevReq!BA44","v":-9.5268390460033814},{"$f":"RevReq!BB44","v":-3.7181750190441899E-12},{"$f":"RevReq!BC44","v":-3.7140366547601545E-12},{"$f":"RevReq!BD44","v":-3.7098775986546996E-12},{"$f":"RevReq!BE44","v":-3.7056977472687172E-12},{"$f":"RevReq!BF44","v":-3.7014969966258049E-12},{"$f":"RevReq!BG44","v":-3.6972752422296776E-12},{"$f":"RevReq!BH44","v":-3.6930323790615697E-12},{"$f":"RevReq!BI44","v":-3.6887683015776213E-12}]
[]
[null,null,{"$f":"RevReq!C32","v":"…"},null,null,null,null,{"$f":"SUMPRODUCT(K12:BI12,$K$5:$BI$5)","v":0},{"$f":"SUM(K12:BI12)","v":0},null,{"$f":"-RevReq!K32","v":0},{"$f":"-RevReq!L32","v":0},{"$f":"-RevReq!M32","v":0},{"$f":"-RevReq!N32","v":0},{"$f":"-RevReq!O32","v":0},{"$f":"-RevReq!P32","v":0},{"$f":"-RevReq!Q32","v":0},{"$f":"-RevReq!R32","v":0},{"$f":"-RevReq!S32","v":0},{"$f":"-RevReq!T32","v":0},{"$f":"-RevReq!U32","v":0},{"$f":"-RevReq!V32","v":0},{"$f":"-RevReq!W32","v":0},{"$f":"-RevReq!X32","v":0},{"$f":"-RevReq!Y32","v":0},{"$f":"-RevReq!Z32","v":0},{"$f":"-RevReq!AA32","v":0},{"$f":"-RevReq!AB32","v":0},{"$f":"-RevReq!AC32","v":0},{"$f":"-RevReq!AD32","v":0},{"$f":"-RevReq!AE32","v":0},{"$f":"-RevReq!AF32","v":0},{"$f":"-RevReq!AG32","v":0},{"$f":"-RevReq!AH32","v":0},{"$f":"-RevReq!AI32","v":0},{"$f":"-RevReq!AJ32","v":0},{"$f":"-RevReq!AK32","v":0},{"$f":"-RevReq!AL32","v":0},{"$f":"-RevReq!AM32","v":0},{"$f":"-RevReq!AN32","v":0},{"$f":"-RevReq!AO32","v":0},{"$f":"-RevReq!AP32","v":0},{"$f":"-RevReq!AQ32","v":0},{"$f":"-RevReq!AR32","v":0},{"$f":"-RevReq!AS32","v":0},{"$f":"-RevReq!AT32","v":0},{"$f":"-RevReq!AU32","v":0},{"$f":"-RevReq!AV32","v":0},{"$f":"-RevReq!AW32","v":0},{"$f":"-RevReq!AX32","v":0},{"$f":"-RevReq!AY32","v":0},{"$f":"-RevReq!AZ32","v":0},{"$f":"-RevReq!BA32","v":0},{"$f":"-RevReq!BB32","v":0},{"$f":"-RevReq!BC32","v":0},{"$f":"-RevReq!BD32","v":0},{"$f":"-RevReq!BE32","v":0},{"$f":"-RevReq!BF32","v":0},{"$f":"-RevReq!BG32","v":0},{"$f":"-RevReq!BH32","v":0},{"$f":"-RevReq!BI32","v":0}]
[null,null,{"$f":"RevReq!C33","v":"…"},null,null,null,null,{"$f":"SUMPRODUCT(K13:BI13,$K$5:$BI$5)","v":0},{"$f":"SUM(K13:BI13)","v":0},null,{"$f":"-RevReq!K33","v":0},{"$f":"-RevReq!L33","v":0},{"$f":"-RevReq!M33","v":0},{"$f":"-RevReq!N33","v":0},{"$f":"-RevReq!O33","v":0},{"$f":"-RevReq!P33","v":0},{"$f":"-RevReq!Q33","v":0},{"$f":"-RevReq!R33","v":0},{"$f":"-RevReq!S33","v":0},{"$f":"-RevReq!T33","v":0},{"$f":"-RevReq!U33","v":0},{"$f":"-RevReq!V33","v":0},{"$f":"-RevReq!W33","v":0},{"$f":"-RevReq!X33","v":0},{"$f":"-RevReq!Y33","v":0},{"$f":"-RevReq!Z33","v":0},{"$f":"-RevReq!AA33","v":0},{"$f":"-RevReq!AB33","v":0},{"$f":"-RevReq!AC33","v":0},{"$f":"-RevReq!AD33","v":0},{"$f":"-RevReq!AE33","v":0},{"$f":"-RevReq!AF33","v":0},{"$f":"-RevReq!AG33","v":0},{"$f":"-RevReq!AH33","v":0},{"$f":"-RevReq!AI33","v":0},{"$f":"-RevReq!AJ33","v":0},{"$f":"-RevReq!AK33","v":0},{"$f":"-RevReq!AL33","v":0},{"$f":"-RevReq!AM33","v":0},{"$f":"-RevReq!AN33","v":0},{"$f":"-RevReq!AO33","v":0},{"$f":"-RevReq!AP33","v":0},{"$f":"-RevReq!AQ33","v":0},{"$f":"-RevReq!AR33","v":0},{"$f":"-RevReq!AS33","v":0},{"$f":"-RevReq!AT33","v":0},{"$f":"-RevReq!AU33","v":0},{"$f":"-RevReq!AV33","v":0},{"$f":"-RevReq!AW33","v":0},{"$f":"-RevReq!AX33","v":0},{"$f":"-RevReq!AY33","v":0},{"$f":"-RevReq!AZ33","v":0},{"$f":"-RevReq!BA33","v":0},{"$f":"-RevReq!BB33","v":0},{"$f":"-RevReq!BC33","v":0},{"$f":"-RevReq!BD33","v":0},{"$f":"-RevReq!BE33","v":0},{"$f":"-RevReq!BF33","v":0},{"$f":"-RevReq!BG33","v":0},{"$f":"-RevReq!BH33","v":0},{"$f":"-RevReq!BI33","v":0}]
[null,null,{"$f":"RevReq!C34","v":"…"},null,null,null,null,0,0,null,{"$f":"-RevReq!K34","v":0},{"$f":"-RevReq!L34","v":0},{"$f":"-RevReq!M34","v":0},{"$f":"-RevReq!N34","v":0},{"$f":"-RevReq!O34","v":0},{"$f":"-RevReq!P34","v":0},{"$f":"-RevReq!Q34","v":0},{"$f":"-RevReq!R34","v":0},{"$f":"-RevReq!S34","v":0},{"$f":"-RevReq!T34","v":0},{"$f":"-RevReq!U34","v":0},{"$f":"-RevReq!V34","v":0},{"$f":"-RevReq!W34","v":0},{"$f":"-RevReq!X34","v":0},{"$f":"-RevReq!Y34","v":0},{"$f":"-RevReq!Z34","v":0},{"$f":"-RevReq!AA34","v":0},{"$f":"-RevReq!AB34","v":0},{"$f":"-RevReq!AC34","v":0},{"$f":"-RevReq!AD34","v":0},{"$f":"-RevReq!AE34","v":0},{"$f":"-RevReq!AF34","v":0},{"$f":"-RevReq!AG34","v":0},{"$f":"-RevReq!AH34","v":0},{"$f":"-RevReq!AI34","v":0},{"$f":"-RevReq!AJ34","v":0},{"$f":"-RevReq!AK34","v":0},{"$f":"-RevReq!AL34","v":0},{"$f":"-RevReq!AM34","v":0},{"$f":"-RevReq!AN34","v":0},{"$f":"-RevReq!AO34","v":0},{"$f":"-RevReq!AP34","v":0},{"$f":"-RevReq!AQ34","v":0},{"$f":"-RevReq!AR34","v":0},{"$f":"-RevReq!AS34","v":0},{"$f":"-RevReq!AT34","v":0},{"$f":"-RevReq!AU34","v":0},{"$f":"-RevReq!AV34","v":0},{"$f":"-RevReq!AW34","v":0},{"$f":"-RevReq!AX34","v":0},{"$f":"-RevReq!AY34","v":0},{"$f":"-RevReq!AZ34","v":0},{"$f":"-RevReq!BA34","v":0},{"$f":"-RevReq!BB34","v":0},{"$f":"-RevReq!BC34","v":0},{"$f":"-RevReq!BD34","v":0},{"$f":"-RevReq!BE34","v":0},{"$f":"-RevReq!BF34","v":0},{"$f":"-RevReq!BG34","v":0},{"$f":"-RevReq!BH34","v":0},{"$f":"-RevReq!BI34","v":0}]
[null,null,{"$f":"RevReq!C35","v":"…"},null,null,null,null,0,0,null,{"$f":"-RevReq!K35","v":0},{"$f":"-RevReq!L35","v":0},{"$f":"-RevReq!M35","v":0},{"$f":"-RevReq!N35","v":0},{"$f":"-RevReq!O35","v":0},{"$f":"-RevReq!P35","v":0},{"$f":"-RevReq!Q35","v":0},{"$f":"-RevReq!R35","v":0},{"$f":"-RevReq!S35","v":0},{"$f":"-RevReq!T35","v":0},{"$f":"-RevReq!U35","v":0},{"$f":"-RevReq!V35","v":0},{"$f":"-RevReq!W35","v":0},{"$f":"-RevReq!X35","v":0},{"$f":"-RevReq!Y35","v":0},{"$f":"-RevReq!Z35","v":0},{"$f":"-RevReq!AA35","v":0},{"$f":"-RevReq!AB35","v":0},{"$f":"-RevReq!AC35","v":0},{"$f":"-RevReq!AD35","v":0},{"$f":"-RevReq!AE35","v":0},{"$f":"-RevReq!AF35","v":0},{"$f":"-RevReq!AG35","v":0},{"$f":"-RevReq!AH35","v":0},{"$f":"-RevReq!AI35","v":0},{"$f":"-RevReq!AJ35","v":0},{"$f":"-RevReq!AK35","v":0},{"$f":"-RevReq!AL35","v":0},{"$f":"-RevReq!AM35","v":0},{"$f":"-RevReq!AN35","v":0},{"$f":"-RevReq!AO35","v":0},{"$f":"-RevReq!AP35","v":0},{"$f":"-RevReq!AQ35","v":0},{"$f":"-RevReq!AR35","v":0},{"$f":"-RevReq!AS35","v":0},{"$f":"-RevReq!AT35","v":0},{"$f":"-RevReq!AU35","v":0},{"$f":"-RevReq!AV35","v":0},{"$f":"-RevReq!AW35","v":0},{"$f":"-RevReq!AX35","v":0},{"$f":"-RevReq!AY35","v":0},{"$f":"-RevReq!AZ35","v":0},{"$f":"-RevReq!BA35","v":0},{"$f":"-RevReq!BB35","v":0},{"$f":"-RevReq!BC35","v":0},{"$f":"-RevReq!BD35","v":0},{"$f":"-RevReq!BE35","v":0},{"$f":"-RevReq!BF35","v":0},{"$f":"-RevReq!BG35","v":0},{"$f":"-RevReq!BH35","v":0},{"$f":"-RevReq!BI35","v":0}]
[null,null,{"$f":"RevReq!C36","v":"…"},null,null,null,null,0,0,null,{"$f":"-RevReq!K36","v":0},{"$f":"-RevReq!L36","v":0},{"$f":"-RevReq!M36","v":0},{"$f":"-RevReq!N36","v":0},{"$f":"-RevReq!O36","v":0},{"$f":"-RevReq!P36","v":0},{"$f":"-RevReq!Q36","v":0},{"$f":"-RevReq!R36","v":0},{"$f":"-RevReq!S36","v":0},{"$f":"-RevReq!T36","v":0},{"$f":"-RevReq!U36","v":0},{"$f":"-RevReq!V36","v":0},{"$f":"-RevReq!W36","v":0},{"$f":"-RevReq!X36","v":0},{"$f":"-RevReq!Y36","v":0},{"$f":"-RevReq!Z36","v":0},{"$f":"-RevReq!AA36","v":0},{"$f":"-RevReq!AB36","v":0},{"$f":"-RevReq!AC36","v":0},{"$f":"-RevReq!AD36","v":0},{"$f":"-RevReq!AE36","v":0},{"$f":"-RevReq!AF36","v":0},{"$f":"-RevReq!AG36","v":0},{"$f":"-RevReq!AH36","v":0},{"$f":"-RevReq!AI36","v":0},{"$f":"-RevReq!AJ36","v":0},{"$f":"-RevReq!AK36","v":0},{"$f":"-RevReq!AL36","v":0},{"$f":"-RevReq!AM36","v":0},{"$f":"-RevReq!AN36","v":0},{"$f":"-RevReq!AO36","v":0},{"$f":"-RevReq!AP36","v":0},{"$f":"-RevReq!AQ36","v":0},{"$f":"-RevReq!AR36","v":0},{"$f":"-RevReq!AS36","v":0},{"$f":"-RevReq!AT36","v":0},{"$f":"-RevReq!AU36","v":0},{"$f":"-RevReq!AV36","v":0},{"$f":"-RevReq!AW36","v":0},{"$f":"-RevReq!AX36","v":0},{"$f":"-RevReq!AY36","v":0},{"$f":"-RevReq!AZ36","v":0},{"$f":"-RevReq!BA36","v":0},{"$f":"-RevReq!BB36","v":0},{"$f":"-RevReq!BC36","v":0},{"$f":"-RevReq!BD36","v":0},{"$f":"-RevReq!BE36","v":0},{"$f":"-RevReq!BF36","v":0},{"$f":"-RevReq!BG36","v":0},{"$f":"-RevReq!BH36","v":0},{"$f":"-RevReq!BI36","v":0}]
[null,null,{"$f":"RevReq!C37","v":"Property Tax"},null,null,null,null,{"$f":"SUMPRODUCT(K17:BI17,$K$5:$BI$5)","v":-18483.961638252986},{"$f":"SUM(K17:BI17)","v":16005.904223763455},null,{"$f":"-RevReq!K37","v":0},{"$f":"-RevReq!L37","v":0},{"$f":"-RevReq!M37","v":-1237.3153727473336},{"$f":"-RevReq!N37","v":-3940.2819519318782},{"$f":"-RevReq!O37","v":-5647.9520728153775},{"$f":"-RevReq!P37","v":-5399.5855746377156},{"$f":"-RevReq!Q37","v":-5148.5942126764558},{"$f":"-RevReq!R37","v":-4894.9579474562179},{"$f":"-RevReq!S37","v":-4638.6566047284614},{"$f":"-RevReq!T37","v":-4379.6698746247403},{"$f":"-RevReq!U37","v":-3885.05203241958},{"$f":"-RevReq!V37","v":-3633.2029843412947},{"$f":"-RevReq!W37","v":-1882.3200213609275},{"$f":"-RevReq!X37","v":-1424.7276603809908},{"$f":"-RevReq!Y37","v":-970.02325291671264},{"$f":"-RevReq!Z37","v":42.937289015012183},{"$f":"-RevReq!AA37","v":1890.0159504174906},{"$f":"-RevReq!AB37","v":3142.8525925133645},{"$f":"-RevReq!AC37","v":3789.4039470536745},{"$f":"-RevReq!AD37","v":3799.7981959830477},{"$f":"-RevReq!AE37","v":4135.2694253548461},{"$f":"-RevReq!AF37","v":4083.8215261312889},{"$f":"-RevReq!AG37","v":4016.2962107730982},{"$f":"-RevReq!AH37","v":4305.2928065216929},{"$f":"-RevReq!AI37","v":4183.6661722227573},{"$f":"-RevReq!AJ37","v":4036.8079826735011},{"$f":"-RevReq!AK37","v":3838.6959579637737},{"$f":"-RevReq!AL37","v":3581.2635223472225},{"$f":"-RevReq!AM37","v":3267.5145392463073},{"$f":"-RevReq!AN37","v":2936.5213522466265},{"$f":"-RevReq!AO37","v":2602.1365455134687},{"$f":"-RevReq!AP37","v":2264.3344776791723},{"$f":"-RevReq!AQ37","v":1923.0893357528964},{"$f":"-RevReq!AR37","v":1578.3751340454157},{"$f":"-RevReq!AS37","v":1247.4095030631543},{"$f":"-RevReq!AT37","v":922.86985850884992},{"$f":"-RevReq!AU37","v":651.14711446155457},{"$f":"-RevReq!AV37","v":421.31720992419457},{"$f":"-RevReq!AW37","v":253.92194360446427},{"$f":"-RevReq!AX37","v":128.73525187095271},{"$f":"-RevReq!AY37","v":40.219852842565651},{"$f":"-RevReq!AZ37","v":4.5300890707529176},{"$f":"-RevReq!BA37","v":-6.3781712687153345E-13},{"$f":"-RevReq!BB37","v":-6.4100621250589088E-13},{"$f":"-RevReq!BC37","v":-6.4421124356842038E-13},{"$f":"-RevReq!BD37","v":-6.4743229978626228E-13},{"$f":"-RevReq!BE37","v":-6.5066946128519367E-13},{"$f":"-RevReq!BF37","v":-6.5392280859161938E-13},{"$f":"-RevReq!BG37","v":-6.5719242263457731E-13},{"$f":"-RevReq!BH37","v":-6.6047838474775019E-13},{"$f":"-RevReq!BI37","v":-6.6378077667148874E-13}]
[null,null,{"$f":"RevReq!C38","v":"Insurance"},null,null,null,null,{"$f":"SUMPRODUCT(K18:BI18,$K$5:$BI$5)","v":-5382.6921254253184},{"$f":"SUM(K18:BI18)","v":4661.0600212058434},null,{"$f":"-RevReq!K38","v":0},{"$f":"-RevReq!L38","v":0},{"$f":"-RevReq!M38","v":-360.31711404180595},{"$f":"-RevReq!N38","v":-1147.4447442438986},{"$f":"-RevReq!O38","v":-1644.7332959297526},{"$f":"-RevReq!P38","v":-1572.4067882186753},{"$f":"-RevReq!Q38","v":-1499.3158970980887},{"$f":"-RevReq!R38","v":-1425.4547868965908},{"$f":"-RevReq!S38","v":-1350.8175826956508},{"$f":"-RevReq!T38","v":-1275.3983700830288},{"$f":"-RevReq!U38","v":-1131.3613061441633},{"$f":"-RevReq!V38","v":-1058.0206492862012},{"$f":"-RevReq!W38","v":-548.14813808862175},{"$f":"-RevReq!X38","v":-414.89321978127754},{"$f":"-RevReq!Y38","v":-282.47929892629543},{"$f":"-RevReq!Z38","v":12.503716031844206},{"$f":"-RevReq!AA38","v":550.38926028641208},{"$f":"-RevReq!AB38","v":915.22630441323247},{"$f":"-RevReq!AC38","v":1103.5077428233228},{"$f":"-RevReq!AD38","v":1106.5346394895687},{"$f":"-RevReq!AE38","v":1204.2268106802571},{"$f":"-RevReq!AF38","v":1189.2447301371335},{"$f":"-RevReq!AG38","v":1169.5807646756823},{"$f":"-RevReq!AH38","v":1253.7391139870863},{"$f":"-RevReq!AI38","v":1218.3203688340996},{"$f":"-RevReq!AJ38","v":1175.5539729763491},{"$f":"-RevReq!AK38","v":1117.8620097367032},{"$f":"-RevReq!AL38","v":1042.8954213428724},{"$f":"-RevReq!AM38","v":951.52895923106746},{"$f":"-RevReq!AN38","v":855.14083334654515},{"$f":"-RevReq!AO38","v":757.76503797919679},{"$f":"-RevReq!AP38","v":659.39410613734151},{"$f":"-RevReq!AQ38","v":560.02052085111814},{"$f":"-RevReq!AR38","v":459.63671485937925},{"$f":"-RevReq!AS38","v":363.25661352938005},{"$f":"-RevReq!AT38","v":268.74781593939036},{"$f":"-RevReq!AU38","v":189.61976410144169},{"$f":"-RevReq!AV38","v":122.69127541748524},{"$f":"-RevReq!AW38","v":73.944302258442889},{"$f":"-RevReq!AX38","v":37.488837083299408},{"$f":"-RevReq!AY38","v":11.712374728879009},{"$f":"-RevReq!AZ38","v":1.3192017623621133},{"$f":"-RevReq!BA38","v":-1.8573795452852345E-13},{"$f":"-RevReq!BB38","v":-1.8666664430116601E-13},{"$f":"-RevReq!BC38","v":-1.8759997752267185E-13},{"$f":"-RevReq!BD38","v":-1.8853797741028517E-13},{"$f":"-RevReq!BE38","v":-1.894806672973366E-13},{"$f":"-RevReq!BF38","v":-1.9042807063382322E-13},{"$f":"-RevReq!BG38","v":-1.9138021098699228E-13},{"$f":"-RevReq!BH38","v":-1.9233711204192727E-13},{"$f":"-RevReq!BI38","v":-1.9329879760213682E-13}]
[null,null,"Expenses",null,null,null,null,{"$f":"SUMPRODUCT(K19:BI19,$K$5:$BI$5)","v":-23866.6537636783},{"$f":"SUM(K19:BI19)","v":20666.964244969324},null,{"$f":"SUM(K12:K18)","v":0},{"$f":"SUM(L12:L18)","v":0},-1597.6324867891396,-5087.7266961757769,-7292.6853687451303,-6971.9923628563911,-6647.9101097745443,-6320.4127343528089,-5989.4741874241117,-5655.0682447077688,-5016.4133385637433,-4691.2236336274964,-2430.4681594495491,-1839.6208801622683,-1252.502551843008,55.44100504685639,2440.4052107039024,4058.0788969265968,4892.9116898769971,4906.3328354726164,5339.4962360351037,5273.0662562684229,5185.8769754487803,5559.031920508779,5401.9865410568564,5212.3619556498506,4956.5579677004771,4624.1589436900949,4219.0434984773747,3791.6621855931717,{"$f":"SUM(AO12:AO18)","v":3359.9015834926654},2923.7285838165139,2483.1098566040146,2038.011848904795,1610.6661165925343,1191.6176744482402,840.76687856299623,544.00848534167983,327.86624586290714,166.22408895425212,51.932227571444656,5.8492908331150311,-8.2355508140005691E-13,-8.2767285680705695E-13,-8.3181122109109225E-13,-8.359702771965475E-13,-8.4015012858253022E-13,-8.4435087922544257E-13,-8.4857263362156962E-13,-8.5281549678967743E-13,-8.5707957427362554E-13]
[]
[null,null,"EBITDA",null,null,null,null,{"$f":"SUMPRODUCT(K21:BI21,$K$5:$BI$5)","v":253149.25834070722},{"$f":"SUM(K21:BI21)","v":-67618.645017234157},null,{"$f":"K10+K19","v":2128.0623765814507},{"$f":"L10+L19","v":36497.720714369309},41930.447585977396,48010.860916752477,49107.186443707709,47234.106987700536,45435.852247282797,43701.542473061963,42005.080394802237,39211.718181978838,36449.47698725386,28414.401188958218,19516.189879985806,16171.666844256955,10486.409652660888,-1223.3989631437589,-13994.403149152684,-21546.755441306679,-23881.398956857603,-25091.550272385182,-28401.38665948261,-28654.099568398356,-29622.113071497086,-31796.77657329791,-31611.749285327973,-32487.923874690758,-33528.772527026667,-34189.641082671093,-32835.623138535062,-30799.908971286262,{"$f":"AO10+AO19","v":-28779.248395396946},-26807.225810380911,-24925.909403098347,-22338.444507505628,-20191.284328665104,-16133.097729426434,-12932.833100754247,-9142.9037326828457,-6561.830849878661,-4423.547275824355,-1759.3889744169278,-248.6254104284688,-9.5268390460042056,-4.5458478758512468E-12,-4.5458478758512468E-12,-4.5458478758512468E-12,-4.5458478758512477E-12,-4.5458478758512477E-12,-4.5458478758512477E-12,-4.5458478758512468E-12,-4.5458478758512468E-12]
[]
[null,null,{"$f":"RevReq!C39","v":"Depreciation"},null,null,null,null,{"$f":"SUMPRODUCT(K23:BI23,$K$5:$BI$5)","v":-77843.788623156899},{"$f":"SUM(K23:BI23)","v":52131.804377939719},null,{"$f":"-RevReq!K39","v":0},{"$f":"-RevReq!L39","v":-1461.5768779434482},{"$f":"-RevReq!M39","v":-6591.2002082807385},{"$f":"-RevReq!N39","v":-12541.53627721305},{"$f":"-RevReq!O39","v":-14823.825893751518},{"$f":"-RevReq!P39","v":-14823.825893751518},{"$f":"-RevReq!Q39","v":-14823.825893751518},{"$f":"-RevReq!R39","v":-14823.825893751518},{"$f":"-RevReq!S39","v":-14823.825893751518},{"$f":"-RevReq!T39","v":-14466.646272233582},{"$f":"-RevReq!U39","v":-14109.466650715643},{"$f":"-RevReq!V39","v":-12428.097325238949},{"$f":"-RevReq!W39","v":-10454.453158573175},{"$f":"-RevReq!X39","v":-9865.515715579495},{"$f":"-RevReq!Y39","v":-8653.7508795063877},{"$f":"-RevReq!Z39","v":-5685.2400303610939},{"$f":"-RevReq!AA39","v":-2270.4452092405354},{"$f":"-RevReq!AB39","v":-240.80698603036581},{"$f":"-RevReq!AC39","v":427.44503093603635},{"$f":"-RevReq!AD39","v":901.66883284597861},{"$f":"-RevReq!AE39","v":3568.8032294501791},{"$f":"-RevReq!AF39","v":4329.956737788325},{"$f":"-RevReq!AG39","v":4874.6500726412123},{"$f":"-RevReq!AH39","v":6978.2075437975254},{"$f":"-RevReq!AI39","v":8137.8232182224237},{"$f":"-RevReq!AJ39","v":10535.542728593678},{"$f":"-RevReq!AK39","v":13284.273509303814},{"$f":"-RevReq!AL39","v":15847.684832485653},{"$f":"-RevReq!AM39","v":16514.144002954985},{"$f":"-RevReq!AN39","v":16514.144002954985},{"$f":"-RevReq!AO39","v":16514.144002954985},{"$f":"-RevReq!AP39","v":16514.144002954985},{"$f":"-RevReq!AQ39","v":16514.144002954985},{"$f":"-RevReq!AR39","v":15714.465839714354},{"$f":"-RevReq!AS39","v":15263.402269043907},{"$f":"-RevReq!AT39","v":12687.894941011746},{"$f":"-RevReq!AU39","v":10648.779771677095},{"$f":"-RevReq!AV39","v":7705.3560941810629},{"$f":"-RevReq!AW39","v":5719.9558818817577},{"$f":"-RevReq!AX39","v":4012.8386456289322},{"$f":"-RevReq!AY39","v":1607.3260431981396},{"$f":"-RevReq!AZ39","v":202.87420043705242},{"$f":"-RevReq!BA39","v":0},{"$f":"-RevReq!BB39","v":0},{"$f":"-RevReq!BC39","v":0},{"$f":"-RevReq!BD39","v":0},{"$f":"-RevReq!BE39","v":0},{"$f":"-RevReq!BF39","v":0},{"$f":"-RevReq!BG39","v":0},{"$f":"-RevReq!BH39","v":0},{"$f":"-RevReq!BI39","v":0}]
[null,null,"Book Gain/(Loss)",null,null,null,null,{"$f":"SUMPRODUCT(K24:BI24,$K$5:$BI$5)","v":0},{"$f":"SUM(K24:BI24)","v":0},null,{"$f":"Capital!M111","v":0},{"$f":"Capital!N111","v":0},{"$f":"Capital!O111","v":0},{"$f":"Capital!P111","v":0},{"$f":"Capital!Q111","v":0},{"$f":"Capital!R111","v":0},{"$f":"Capital!S111","v":0},{"$f":"Capital!T111","v":0},{"$f":"Capital!U111","v":0},{"$f":"Capital!V111","v":0},{"$f":"Capital!W111","v":0},{"$f":"Capital!X111","v":0},{"$f":"Capital!Y111","v":0},{"$f":"Capital!Z111","v":0},{"$f":"Capital!AA111","v":0},{"$f":"Capital!AB111","v":0},{"$f":"Capital!AC111","v":0},{"$f":"Capital!AD111","v":0},{"$f":"Capital!AE111","v":0},{"$f":"Capital!AF111","v":0},{"$f":"Capital!AG111","v":0},{"$f":"Capital!AH111","v":0},{"$f":"Capital!AI111","v":0},{"$f":"Capital!AJ111","v":0},{"$f":"Capital!AK111","v":0},{"$f":"Capital!AL111","v":0},{"$f":"Capital!AM111","v":0},{"$f":"Capital!AN111","v":0},{"$f":"Capital!AO111","v":0},{"$f":"Capital!AP111","v":0},{"$f":"Capital!AQ111","v":0},{"$f":"Capital!AR111","v":0},{"$f":"Capital!AS111","v":0},{"$f":"Capital!AT111","v":0},{"$f":"Capital!AU111","v":0},{"$f":"Capital!AV111","v":0},{"$f":"Capital!AW111","v":0},{"$f":"Capital!AX111","v":0},{"$f":"Capital!AY111","v":0},{"$f":"Capital!AZ111","v":0},{"$f":"Capital!BA111","v":0},{"$f":"Capital!BB111","v":0},{"$f":"Capital!BC111","v":0},{"$f":"Capital!BD111","v":0},{"$f":"Capital!BE111","v":0},{"$f":"Capital!BF111","v":0},{"$f":"Capital!BG111","v":0},{"$f":"Capital!BH111","v":0},{"$f":"Capital!BI111","v":0},{"$f":"Capital!BJ111","v":0},{"$f":"Capital!BK111","v":0}]
[null,null,"Reserve Amortization",null,null,null,null,{"$f":"SUMPRODUCT(K25:BI25,$K$5:$BI$5)","v":0},{"$f":"SUM(K25:BI25)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"EBIT",null,null,null,null,{"$f":"SUMPRODUCT(K27:BI27,$K$5:$BI$5)","v":175305.46971755038},{"$f":"SUM(K27:BI27)","v":-15486.840639294471},null,{"$f":"SUM(K21:K26)","v":2128.0623765814507},35036.143836425857,35339.247377696658,35469.324639539424,34283.360549956189,32410.281093949015,30612.026353531277,28877.716579310443,27181.254501050716,24745.071909745257,22340.010336538217,15986.303863719269,9061.7367214126316,6306.1511286774603,1832.6587731545005,-6908.6389935048528,-16264.848358393219,-21787.562427337045,-23453.953925921567,-24189.881439539204,-24832.583430032431,-24324.142830610032,-24747.462998855874,-24818.569029500384,-23473.926067105549,-21952.381146097079,-20244.499017722854,-18341.956250185438,-16321.479135580077,-14285.764968331277,-12265.104392441961,-10293.081807425926,{"$f":"SUM(AQ21:AQ26)","v":-8411.7654001433621},-6623.9786677912743,-4927.8820596211972,-3445.2027884146883,-2284.0533290771527,-1437.5476385017828,-841.87496799690325,-410.70863019542276,-152.06293121878821,-45.751209991416374,-9.5268390460042056,-4.5458478758512468E-12,-4.5458478758512468E-12,-4.5458478758512468E-12,-4.5458478758512477E-12,-4.5458478758512477E-12,-4.5458478758512477E-12,-4.5458478758512468E-12,-4.5458478758512468E-12]
[]
[null,null,"Interest Expense",null,null,null,null,{"$f":"SUMPRODUCT(K29:BI29,$K$5:$BI$5)","v":-29672.002010968088},{"$f":"SUM(K29:BI29)","v":2621.2848197667058},null,{"$f":"-RevReq!K40","v":-360.19338825609293},{"$f":"-RevReq!L40","v":-5930.1773757885157},{"$f":"-RevReq!M40","v":-5981.4803322827365},{"$f":"-RevReq!N40","v":-6003.4970598908303},{"$f":"-RevReq!O40","v":-5802.7621432464857},{"$f":"-RevReq!P40","v":-5485.7268706169762},{"$f":"-RevReq!Q40","v":-5181.3563432177034},{"$f":"-RevReq!R40","v":-4887.8090671901246},{"$f":"-RevReq!S40","v":-4600.667848614592},{"$f":"-RevReq!T40","v":-4188.3223874902569},{"$f":"-RevReq!U40","v":-3781.2444340659831},{"$f":"-RevReq!V40","v":-2705.8233902027364},{"$f":"-RevReq!W40","v":-1533.7791265374351},{"$f":"-RevReq!X40","v":-1067.3718810546247},{"$f":"-RevReq!Y40","v":-310.19371437795263},{"$f":"-RevReq!Z40","v":1169.3482835339403},{"$f":"-RevReq!AA40","v":2752.9695107397965},{"$f":"-RevReq!AB40","v":3687.7377368751704},{"$f":"-RevReq!AC40","v":3969.7892437490023},{"$f":"-RevReq!AD40","v":4094.3514875807091},{"$f":"-RevReq!AE40","v":4203.1344866799036},{"$f":"-RevReq!AF40","v":4117.0764160856079},{"$f":"-RevReq!AG40","v":4188.7271004807471},{"$f":"-RevReq!AH40","v":4200.7624253777703},{"$f":"-RevReq!AI40","v":3973.1697053759522},{"$f":"-RevReq!AJ40","v":3715.6347634903263},{"$f":"-RevReq!AK40","v":3426.5606003779862},{"$f":"-RevReq!AL40","v":3104.5384015539685},{"$f":"-RevReq!AM40","v":2762.5547708989839},{"$f":"-RevReq!AN40","v":2417.992134252881},{"$f":"-RevReq!AO40","v":2075.9774511521555},{"$f":"-RevReq!AP40","v":1742.1951783996449},{"$f":"-RevReq!AQ40","v":1423.7657288787846},{"$f":"-RevReq!AR40","v":1121.1670044750213},{"$f":"-RevReq!AS40","v":834.08764494617049},{"$f":"-RevReq!AT40","v":583.13105820793101},{"$f":"-RevReq!AU40","v":386.59623731495446},{"$f":"-RevReq!AV40","v":243.31765853747947},{"$f":"-RevReq!AW40","v":142.49478800425004},{"$f":"-RevReq!AX40","v":69.516069981817026},{"$f":"-RevReq!AY40","v":25.737996699060631},{"$f":"-RevReq!AZ40","v":7.7437971391124494},{"$f":"-RevReq!BA40","v":1.6125018106203806},{"$f":"-RevReq!BB40","v":7.6942497875928851E-13},{"$f":"-RevReq!BC40","v":7.6942497875928851E-13},{"$f":"-RevReq!BD40","v":7.6942497875928851E-13},{"$f":"-RevReq!BE40","v":7.6942497875928851E-13},{"$f":"-RevReq!BF40","v":7.6942497875928851E-13},{"$f":"-RevReq!BG40","v":7.6942497875928851E-13},{"$f":"-RevReq!BH40","v":7.6942497875928851E-13},{"$f":"-RevReq!BI40","v":7.6942497875928851E-13}]
[]
[null,null,"Pre-Tax Income",null,null,null,null,{"$f":"SUMPRODUCT(K31:BI31,$K$5:$BI$5)","v":145633.46770658228},{"$f":"SUM(K31:BI31)","v":-12865.555819527752},null,{"$f":"SUM(K27:K30)","v":1767.8689883253578},{"$f":"SUM(L27:L30)","v":29105.966460637341},29357.767045413922,29465.827579648594,28480.598406709702,26924.554223332038,25430.670010313574,23989.90751212032,22580.586652436126,20556.749522254999,18558.765902472234,13280.480473516533,7527.9575948751963,5238.7792476228351,1522.4650587765479,-5739.2907099709128,-13511.878847653423,-18099.824690461875,-19484.164682172566,-20095.529951958495,-20629.448943352527,-20207.066414524423,-20558.735898375126,-20617.806604122612,-19500.756361729596,-18236.746382606754,-16817.938417344867,-15237.41784863147,-13558.924364681094,-11867.772834078396,{"$f":"SUM(AO27:AO30)","v":-10189.126941289805},-8550.8866290262813,-6987.999671264577,-5502.8116633162535,-4093.7944146750269,-2862.0717302067574,-1897.4570917621982,-1194.2299799643033,-699.38017999265321,-341.1925602136057,-126.32493451972758,-38.007412852303922,-7.9143372353838251,-3.7764228970919579E-12,-3.7764228970919579E-12,-3.7764228970919579E-12,-3.7764228970919596E-12,-3.7764228970919596E-12,-3.7764228970919596E-12,-3.7764228970919579E-12,-3.7764228970919579E-12]
[]
[null,null,"Current Income Tax",null,null,null,null,{"$f":"SUMPRODUCT(K33:BI33,$K$5:$BI$5)","v":-62670.001646278375},{"$f":"SUM(K33:BI33)","v":-9765.9211601219959},null,{"$f":"K126","v":-681.95546224650673},{"$f":"L126","v":-10947.842960251432},-10487.195483764879,-10263.496765616082,-10225.24490615451,-10258.686632643172,-10268.5801349309,-10169.122449527878,-9786.1802222597235,-8960.7766805093852,-8027.7603368689979,-6334.7703247967002,-4405.2193091829104,-3308.4642824366147,-1925.9554639904761,473.99795681860053,3026.6125094038498,4753.3876421599589,5653.5472198004372,6301.6098121509904,7716.870816051116,7645.6189167937564,6136.8043768136713,4710.2703091297881,3960.1813970779135,4465.1314401131613,5033.9345355749601,5446.7879958002568,5083.9917366856871,4565.0014596176597,{"$f":"AO126","v":4029.5066080949223},4078.4433207844286,4273.4276302901544,3627.7567420647324,3401.0430718752036,3061.79985197728,3180.988447963643,2565.43493084595,1879.2625926854171,1225.7561645378739,358.12941160553419,-217.70637072276381,-152.26027093601721,1.4567551325532226E-12,1.4567551325532226E-12,1.4567551325532226E-12,1.4567551325532234E-12,1.4567551325532234E-12,1.4567551325532234E-12,1.4567551325532226E-12,1.4567551325532226E-12]
[null,null,"Deferred Tax Provision",null,null,null,null,{"$f":"SUMPRODUCT(K34:BI34,$K$5:$BI$5)","v":6491.8914784643148},{"$f":"SUM(K34:BI34)","v":14728.809317504812},null,{"$f":"Capital!M157-Capital!L157","v":0},{"$f":"L131","v":-279.78360193942149},{"$f":"M131","v":-837.56315400354185},-1102.9462232333613,-761.14592923375619,-127.46015900716054,458.69917845244038,915.01562672746604,1075.7189210824886,1031.0105522995204,868.71638999033371,1211.824982137698,1501.309666959804,1287.6051876661061,1338.6645675674226,1739.933434552679,2185.5947560784575,2228.6197321857094,1862.46930634763,1450.2408668169983,240.93911384712092,149.25695260903936,1793.7279959845325,3243.0485884105092,3562.235369459278,2569.6934769773934,1453.585208915822,431.04593930933237,146.36333699004456,12.99191112808097,{"$f":"AO131","v":-99.050890492380091},-779.93880363754056,-1577.8067570998444,-1505.0471429404877,-1821.8618764143118,-1957.7556820500233,-2449.0443748163748,-2104.7607160747198,-1609.4766882532513,-1094.1411344354756,-309.39956811454931,232.36773023054005,155.31322652456652,0,0,0,0,0,0,0,0]
[null,null,"Income Tax",null,null,null,null,{"$f":"SUMPRODUCT(K35:BI35,$K$5:$BI$5)","v":-56178.110167814106},{"$f":"SUM(K35:BI35)","v":4962.8881573828439},null,{"$f":"SUM(K33:K34)","v":-681.95546224650673},{"$f":"SUM(L33:L34)","v":-11227.626562190853},-11324.75863776842,-11366.442988849443,-10986.390835388267,-10386.146791650332,-9809.8809564784606,-9254.1068228004115,-8710.4613011772344,-7929.7661282098652,-7159.0439468786644,-5122.9453426590026,-2903.9096422231064,-2020.8590947705086,-587.29089642305348,2213.9313913712795,5212.2072654823078,6982.0073743456687,7516.016526148067,7751.8506789679886,7957.809929898237,7794.8758694027956,7930.5323727982041,7953.3188975402973,7522.4167665371915,7034.8249170905547,6487.5197444907826,5877.8339351095892,5230.3550736757315,4577.9933707457403,{"$f":"SUM(AO33:AO34)","v":3930.4557176025423},3298.5045171468882,2695.6208731903098,2122.709599124245,1579.1811954608918,1104.0441699272567,731.94407314726823,460.67421477123025,269.78590443216581,131.61503010239835,48.729843490984877,14.66135950777624,3.0529555885493096,1.4567551325532226E-12,1.4567551325532226E-12,1.4567551325532226E-12,1.4567551325532234E-12,1.4567551325532234E-12,1.4567551325532234E-12,1.4567551325532226E-12,1.4567551325532226E-12]
[null,null,"Effective Tax Rate",null,null,null,null,null,null,null,{"$f":"IFERROR(-K35/K31,0)","v":0.38574999999999998},{"$f":"IFERROR(-L35/L31,0)","v":0.38574999999999998},0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999998,0.38575000000000009,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,{"$f":"IFERROR(-AO35/AO31,0)","v":0.38574999999999998},0.38575000000000004,0.38574999999999987,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000015,0.3857500000000002,0.38574999999999976,0.38574999999999987,0.3857499999999997,0.38575000000000004,0.38574999999999987,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[]
[null,null,"AFUDC",null,null,null,null,{"$f":"SUMPRODUCT(K38:BI38,$K$5:$BI$5)","v":0},{"$f":"SUM(K38:BI38)","v":0},null,{"$f":"Capital!M52","v":0},{"$f":"Capital!N52","v":0},{"$f":"Capital!O52","v":0},{"$f":"Capital!P52","v":0},{"$f":"Capital!Q52","v":0},{"$f":"Capital!R52","v":0},{"$f":"Capital!S52","v":0},{"$f":"Capital!T52","v":0},{"$f":"Capital!U52","v":0},{"$f":"Capital!V52","v":0},{"$f":"Capital!W52","v":0},{"$f":"Capital!X52","v":0},{"$f":"Capital!Y52","v":0},{"$f":"Capital!Z52","v":0},{"$f":"Capital!AA52","v":0},{"$f":"Capital!AB52","v":0},{"$f":"Capital!AC52","v":0},{"$f":"Capital!AD52","v":0},{"$f":"Capital!AE52","v":0},{"$f":"Capital!AF52","v":0},{"$f":"Capital!AG52","v":0},{"$f":"Capital!AH52","v":0},{"$f":"Capital!AI52","v":0},{"$f":"Capital!AJ52","v":0},{"$f":"Capital!AK52","v":0},{"$f":"Capital!AL52","v":0},{"$f":"Capital!AM52","v":0},{"$f":"Capital!AN52","v":0},{"$f":"Capital!AO52","v":0},{"$f":"Capital!AP52","v":0},{"$f":"Capital!AQ52","v":0},{"$f":"Capital!AR52","v":0},{"$f":"Capital!AS52","v":0},{"$f":"Capital!AT52","v":0},{"$f":"Capital!AU52","v":0},{"$f":"Capital!AV52","v":0},{"$f":"Capital!AW52","v":0},{"$f":"Capital!AX52","v":0},{"$f":"Capital!AY52","v":0},{"$f":"Capital!AZ52","v":0},{"$f":"Capital!BA52","v":0},{"$f":"Capital!BB52","v":0},{"$f":"Capital!BC52","v":0},{"$f":"Capital!BD52","v":0},{"$f":"Capital!BE52","v":0},{"$f":"Capital!BF52","v":0},{"$f":"Capital!BG52","v":0},{"$f":"Capital!BH52","v":0},{"$f":"Capital!BI52","v":0},{"$f":"Capital!BJ52","v":0},{"$f":"Capital!BK52","v":0}]
[]
[null,null,"Net Income",null,null,null,null,{"$f":"SUMPRODUCT(K40:BI40,$K$5:$BI$5)","v":89455.357538768163},{"$f":"SUM(K40:BI40)","v":-7902.6676621449224},null,{"$f":"K31+K35+K38","v":1085.9135260788512},{"$f":"L31+L35+L38","v":17878.339898446487},18033.008407645502,18099.384590799149,17494.207571321436,16538.407431681706,15620.789053835113,14735.800689319909,13870.125351258892,12626.983394045134,11399.72195559357,8157.53513085753,4624.0479526520903,3217.9201528523263,935.17416235349447,-3525.3593185996333,-8299.671582171115,-11117.817316116207,-11968.148156024499,-12343.679272990506,-12671.639013454289,-12412.190545121626,-12628.203525576922,-12664.487706582315,-11978.339595192405,-11201.9214655162,-10330.418672854084,-9359.5839135218812,-8328.5692910053622,-7289.7794633326557,-6258.6712236872627,-5252.3821118793931,-4292.3787980742673,-3380.1020641920086,-2514.6132192141349,-1758.0275602795007,-1165.5130186149299,-733.55576519307306,-429.5942755604874,-209.57753011120735,-77.595091028742701,-23.346053344527682,-4.8613816468345155,-2.3196677645387351E-12,-2.3196677645387351E-12,-2.3196677645387351E-12,-2.3196677645387359E-12,-2.3196677645387359E-12,-2.3196677645387359E-12,-2.3196677645387351E-12,-2.3196677645387351E-12]
[]
[null,null,"Equity Portion of Rate Base",null,null,null,null,null,null,null,{"$f":"RevReq!K20","v":10342.033581703343},{"$f":"RevReq!L20","v":170269.90379472848},{"$f":"RevReq!M20","v":171742.93721567141},{"$f":"RevReq!N20","v":172375.09134094432},{"$f":"RevReq!O20","v":166611.50067925174},{"$f":"RevReq!P20","v":157508.64220649243},{"$f":"RevReq!Q20","v":148769.41956033441},{"$f":"RevReq!R20","v":140340.95894590387},{"$f":"RevReq!S20","v":132096.43191675137},{"$f":"RevReq!T20","v":120256.98470519173},{"$f":"RevReq!U20","v":108568.78052946256},{"$f":"RevReq!V20","v":77690.810770071708},{"$f":"RevReq!W20","v":44038.551930019916},{"$f":"RevReq!X20","v":30646.858598593572},{"$f":"RevReq!Y20","v":8906.4205938427986},{"$f":"RevReq!Z20","v":-33574.850653329842},{"$f":"RevReq!AA20","v":-79044.491258772527},{"$f":"RevReq!AB20","v":-105883.97443920198},{"$f":"RevReq!AC20","v":-113982.36339070949},{"$f":"RevReq!AD20","v":-117558.85021895722},{"$f":"RevReq!AE20","v":-120682.27631861229},{"$f":"RevReq!AF20","v":-118211.3385249679},{"$f":"RevReq!AG20","v":-120268.60500549448},{"$f":"RevReq!AH20","v":-120614.16863411729},{"$f":"RevReq!AI20","v":-114079.42471611817},{"$f":"RevReq!AJ20","v":-106684.96633824951},{"$f":"RevReq!AK20","v":-98384.939741467475},{"$f":"RevReq!AL20","v":-89138.894414494134},{"$f":"RevReq!AM20","v":-79319.707533384426},{"$f":"RevReq!AN20","v":-69426.471079358627},{"$f":"RevReq!AO20","v":-59606.392606545363},{"$f":"RevReq!AP20","v":-50022.686779803735},{"$f":"RevReq!AQ20","v":-40879.798076897787},{"$f":"RevReq!AR20","v":-32191.448230400074},{"$f":"RevReq!AS20","v":-23948.697325848905},{"$f":"RevReq!AT20","v":-16743.119621709531},{"$f":"RevReq!AU20","v":-11100.12398680886},{"$f":"RevReq!AV20","v":-6986.2453827911786},{"$f":"RevReq!AW20","v":-4091.3740529570209},{"$f":"RevReq!AX20","v":-1995.9764772495932},{"$f":"RevReq!AY20","v":-739.00086694040567},{"$f":"RevReq!AZ20","v":-222.34336518597797},{"$f":"RevReq!BA20","v":-46.298872826995378},{"$f":"RevReq!BB20","v":-2.2092073947987959E-11},{"$f":"RevReq!BC20","v":-2.2092073947987959E-11},{"$f":"RevReq!BD20","v":-2.2092073947987959E-11},{"$f":"RevReq!BE20","v":-2.2092073947987959E-11},{"$f":"RevReq!BF20","v":-2.2092073947987959E-11},{"$f":"RevReq!BG20","v":-2.2092073947987959E-11},{"$f":"RevReq!BH20","v":-2.2092073947987959E-11},{"$f":"RevReq!BI20","v":-2.2092073947987959E-11}]
[null,null,"Return on Equity",null,null,null,null,null,null,null,{"$f":"IFERROR((K40-K38)/K42,0)","v":0.10500000000000002},{"$f":"IFERROR((L40-L38)/L42,0)","v":0.10499999999999998},0.10500000000000002,0.10499999999999998,0.10500000000000002,0.10500000000000001,0.105,0.10500000000000002,0.10499999999999998,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10499999999999998,0.10500000000000004,0.10500000000000007,0.105,0.105,0.105,0.10500000000000002,0.10499999999999998,0.10499999999999998,0.10499999999999997,0.10500000000000002,0.105,0.10499999999999997,0.10500000000000001,0.105,0.10499999999999997,0.10499999999999997,0.105,0.105,0.10500000000000002,0.105,0.10500000000000002,0.105,0.105,0.10499999999999997,0.1049999999999999,0.10500000000000005,0.10500000000000002,0.10500000000000015,0.10499999999999998,0.10500000000000001,0.10499999999999997,0.10499999999999997,0.10499999999999997,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10499999999999997,0.10499999999999997]
[]
[]
[null,"BALANCE SHEET"]
[]
[null,null,"ASSETS"]
[null,null,"Cash",null,null,null,null,null,{"$f":"BI49","v":0},null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[]
[null,null,"Construction Work in Progress ",null,null,null,null,null,{"$f":"BI51","v":-7.2759576141834259E-11},null,{"$f":"Capital!M129","v":286056.24800456053},{"$f":"Capital!N129","v":220043.26769581577},{"$f":"Capital!O129","v":88017.307078326266},{"$f":"Capital!P129","v":-7.2759576141834259E-11},{"$f":"Capital!Q129","v":-7.2759576141834259E-11},{"$f":"Capital!R129","v":-7.2759576141834259E-11},{"$f":"Capital!S129","v":-7.2759576141834259E-11},{"$f":"Capital!T129","v":-7.2759576141834259E-11},{"$f":"Capital!U129","v":-7.2759576141834259E-11},{"$f":"Capital!V129","v":-7.2759576141834259E-11},{"$f":"Capital!W129","v":-7.2759576141834259E-11},{"$f":"Capital!X129","v":-7.2759576141834259E-11},{"$f":"Capital!Y129","v":-7.2759576141834259E-11},{"$f":"Capital!Z129","v":-7.2759576141834259E-11},{"$f":"Capital!AA129","v":-7.2759576141834259E-11},{"$f":"Capital!AB129","v":-7.2759576141834259E-11},{"$f":"Capital!AC129","v":-7.2759576141834259E-11},{"$f":"Capital!AD129","v":-7.2759576141834259E-11},{"$f":"Capital!AE129","v":-7.2759576141834259E-11},{"$f":"Capital!AF129","v":-7.2759576141834259E-11},{"$f":"Capital!AG129","v":-7.2759576141834259E-11},{"$f":"Capital!AH129","v":-7.2759576141834259E-11},{"$f":"Capital!AI129","v":-7.2759576141834259E-11},{"$f":"Capital!AJ129","v":-7.2759576141834259E-11},{"$f":"Capital!AK129","v":-7.2759576141834259E-11},{"$f":"Capital!AL129","v":-7.2759576141834259E-11},{"$f":"Capital!AM129","v":-7.2759576141834259E-11},{"$f":"Capital!AN129","v":-7.2759576141834259E-11},{"$f":"Capital!AO129","v":-7.2759576141834259E-11},{"$f":"Capital!AP129","v":-7.2759576141834259E-11},{"$f":"Capital!AQ129","v":-7.2759576141834259E-11},{"$f":"Capital!AR129","v":-7.2759576141834259E-11},{"$f":"Capital!AS129","v":-7.2759576141834259E-11},{"$f":"Capital!AT129","v":-7.2759576141834259E-11},{"$f":"Capital!AU129","v":-7.2759576141834259E-11},{"$f":"Capital!AV129","v":-7.2759576141834259E-11},{"$f":"Capital!AW129","v":-7.2759576141834259E-11},{"$f":"Capital!AX129","v":-7.2759576141834259E-11},{"$f":"Capital!AY129","v":-7.2759576141834259E-11},{"$f":"Capital!AZ129","v":-7.2759576141834259E-11},{"$f":"Capital!BA129","v":-7.2759576141834259E-11},{"$f":"Capital!BB129","v":-7.2759576141834259E-11},{"$f":"Capital!BC129","v":-7.2759576141834259E-11},{"$f":"Capital!BD129","v":-7.2759576141834259E-11},{"$f":"Capital!BE129","v":-7.2759576141834259E-11},{"$f":"Capital!BF129","v":-7.2759576141834259E-11},{"$f":"Capital!BG129","v":-7.2759576141834259E-11},{"$f":"Capital!BH129","v":-7.2759576141834259E-11},{"$f":"Capital!BI129","v":-7.2759576141834259E-11},{"$f":"Capital!BJ129","v":-7.2759576141834259E-11},{"$f":"Capital!BK129","v":-7.2759576141834259E-11}]
[]
[null,null,"Gross Property, Plant, and Equipment",null,null,null,null,null,{"$f":"BI53","v":-52131.804377939756},null,{"$f":"(J53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!M$56:M$65))","v":0},{"$f":"(K53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!N$56:N$65))","v":68771.159452595952},{"$f":"(L53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!O$56:O$65))","v":221336.50655196741},{"$f":"(M53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!P$56:P$65))","v":324791.62226810836},{"$f":"(N53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!Q$56:Q$65))","v":324791.62226810836},{"$f":"(O53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!R$56:R$65))","v":324791.62226810836},{"$f":"(P53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!S$56:S$65))","v":324791.62226810836},{"$f":"(Q53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!T$56:T$65))","v":324791.62226810836},{"$f":"(R53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!U$56:U$65))","v":324791.62226810836},{"$f":"(S53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!V$56:V$65))","v":312259.00396923337},{"$f":"(T53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!W$56:W$65))","v":312259.00396923337},{"$f":"(U53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!X$56:X$65))","v":233133.43764521414},{"$f":"(V53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!Y$56:Y$65))","v":219539.25898525707},{"$f":"(W53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!Z$56:Z$65))","v":205740.99843620573},{"$f":"(X53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AA$56:AA$65))","v":162502.23903627749},{"$f":"(Y53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AB$56:AB$65))","v":74494.610910633302},{"$f":"(Z53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AC$56:AC$65))","v":14000.894557429507},{"$f":"(AA53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AD$56:AD$65))","v":-17443.518039285293},{"$f":"(AB53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AE$56:AE$65))","v":-17443.518039285293},{"$f":"(AC53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AF$56:AF$65))","v":-34082.949685248146},{"$f":"(AD53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AG$56:AG$65))","v":-34082.949685248146},{"$f":"(AE53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AH$56:AH$65))","v":-34082.949685248146},{"$f":"(AF53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AI$56:AI$65))","v":-52131.804377939756},{"$f":"(AG53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AJ$56:AJ$65))","v":-52131.804377939756},{"$f":"(AH53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AK$56:AK$65))","v":-52131.804377939756},{"$f":"(AI53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AL$56:AL$65))","v":-52131.804377939756},{"$f":"(AJ53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AM$56:AM$65))","v":-52131.804377939756},{"$f":"(AK53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AN$56:AN$65))","v":-52131.804377939756},{"$f":"(AL53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AO$56:AO$65))","v":-52131.804377939756},{"$f":"(AM53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AP$56:AP$65))","v":-52131.804377939756},{"$f":"(AN53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AQ$56:AQ$65))","v":-52131.804377939756},{"$f":"(AO53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AR$56:AR$65))","v":-52131.804377939756},{"$f":"(AP53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AS$56:AS$65))","v":-52131.804377939756},{"$f":"(AQ53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AT$56:AT$65))","v":-52131.804377939756},{"$f":"(AR53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AU$56:AU$65))","v":-52131.804377939756},{"$f":"(AS53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AV$56:AV$65))","v":-52131.804377939756},{"$f":"(AT53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AW$56:AW$65))","v":-52131.804377939756},{"$f":"(AU53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AX$56:AX$65))","v":-52131.804377939756},{"$f":"(AV53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AY$56:AY$65))","v":-52131.804377939756},{"$f":"(AW53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!AZ$56:AZ$65))","v":-52131.804377939756},{"$f":"(AX53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!BA$56:BA$65))","v":-52131.804377939756},{"$f":"(AY53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!BB$56:BB$65))","v":-52131.804377939756},{"$f":"(AZ53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!BC$56:BC$65))","v":-52131.804377939756},{"$f":"(BA53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!BD$56:BD$65))","v":-52131.804377939756},{"$f":"(BB53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!BE$56:BE$65))","v":-52131.804377939756},{"$f":"(BC53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!BF$56:BF$65))","v":-52131.804377939756},{"$f":"(BD53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!BG$56:BG$65))","v":-52131.804377939756},{"$f":"(BE53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!BH$56:BH$65))","v":-52131.804377939756},{"$f":"(BF53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!BI$56:BI$65))","v":-52131.804377939756},{"$f":"(BG53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!BJ$56:BJ$65))","v":-52131.804377939756},{"$f":"(BH53+SUMIF(Capital!$F$70:$F$79,\"<>\"&$C$57,Capital!BK$56:BK$65))","v":-52131.804377939756}]
[null,null,"Accumulated Depreciation",null,null,null,null,null,52131.804377939719,null,{"$f":"J54+K23","v":0},-1461.5768779434482,-8052.7770862241869,-20594.313363437235,-35418.139257188755,-50241.965150940276,-65065.791044691796,-79889.616938443316,-94713.442832194836,-109180.08910442842,-123289.55575514407,-135717.65308038302,-146172.10623895621,-156037.62195453572,-164691.37283404209,-170376.6128644032,-172647.05807364374,-172887.86505967411,-172460.42002873807,-171558.75119589208,-167989.94796644189,-163659.99122865355,-158785.34115601235,-151807.13361221482,-143669.3103939924,-133133.76766539871,-119849.49415609491,-104001.80932360925,-87487.665320654269,-70973.521317699284,-54459.377314744299,-37945.233311789314,{"$f":"AP54+AQ23","v":-21431.089308834329},-5716.6234691199752,9546.7787999239317,22234.673740935679,32883.453512612774,40588.809606793839,46308.765488675599,50321.604134304529,51928.930177502669,52131.804377939719,52131.804377939719,52131.804377939719,52131.804377939719,52131.804377939719,52131.804377939719,52131.804377939719,52131.804377939719,52131.804377939719,52131.804377939719]
[null,null,"Net Property, Plant, and Equipment",null,null,null,null,null,0,null,{"$f":"SUM(K53:K54)","v":0},67309.582574652508,213283.72946574324,304197.30890467111,289373.48301091959,274549.65711716807,259725.83122341655,244902.00532966503,230078.17943591351,203078.91486480494,188969.44821408929,97415.784564831119,73367.152746300853,49703.376481670013,-2189.1337977646035,-95882.001953769897,-158646.16351621423,-190331.3830989594,-189903.93806802336,-205641.70088114022,-202072.89765169003,-197742.94091390169,-210917.14553395211,-203938.93799015458,-195801.11477193216,-185265.57204333847,-171981.29853403466,-156133.61370154901,-139619.46969859401,-123105.32569563904,-106591.18169268405,-90077.03768972907,{"$f":"SUM(AQ53:AQ54)","v":-73562.893686774085},-57848.427847059735,-42585.025578015826,-29897.130637004077,-19248.350865326982,-11542.994771145917,-5823.0388892641568,-1810.2002436352268,-202.87420043708698,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land",null,{"$f":"Input!$E$64","v":2036.9594594594594},null,null,null,{"$f":"BI57","v":0},null,{"$f":"(J57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!M$10:M$19))*(K$3<$E57)","v":0},{"$f":"(K57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!N$10:N$19))*(L$3<$E57)","v":0},{"$f":"(L57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!O$10:O$19))*(M$3<$E57)","v":0},{"$f":"(M57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!P$10:P$19))*(N$3<$E57)","v":0},{"$f":"(N57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!Q$10:Q$19))*(O$3<$E57)","v":0},{"$f":"(O57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!R$10:R$19))*(P$3<$E57)","v":0},{"$f":"(P57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!S$10:S$19))*(Q$3<$E57)","v":0},{"$f":"(Q57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!T$10:T$19))*(R$3<$E57)","v":0},{"$f":"(R57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!U$10:U$19))*(S$3<$E57)","v":0},{"$f":"(S57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!V$10:V$19))*(T$3<$E57)","v":0},{"$f":"(T57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!W$10:W$19))*(U$3<$E57)","v":0},{"$f":"(U57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!X$10:X$19))*(V$3<$E57)","v":0},{"$f":"(V57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!Y$10:Y$19))*(W$3<$E57)","v":0},{"$f":"(W57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!Z$10:Z$19))*(X$3<$E57)","v":0},{"$f":"(X57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AA$10:AA$19))*(Y$3<$E57)","v":0},{"$f":"(Y57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AB$10:AB$19))*(Z$3<$E57)","v":0},{"$f":"(Z57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AC$10:AC$19))*(AA$3<$E57)","v":0},{"$f":"(AA57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AD$10:AD$19))*(AB$3<$E57)","v":0},{"$f":"(AB57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AE$10:AE$19))*(AC$3<$E57)","v":0},{"$f":"(AC57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AF$10:AF$19))*(AD$3<$E57)","v":0},{"$f":"(AD57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AG$10:AG$19))*(AE$3<$E57)","v":0},{"$f":"(AE57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AH$10:AH$19))*(AF$3<$E57)","v":0},{"$f":"(AF57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AI$10:AI$19))*(AG$3<$E57)","v":0},{"$f":"(AG57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AJ$10:AJ$19))*(AH$3<$E57)","v":0},{"$f":"(AH57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AK$10:AK$19))*(AI$3<$E57)","v":0},{"$f":"(AI57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AL$10:AL$19))*(AJ$3<$E57)","v":0},{"$f":"(AJ57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AM$10:AM$19))*(AK$3<$E57)","v":0},{"$f":"(AK57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AN$10:AN$19))*(AL$3<$E57)","v":0},{"$f":"(AL57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AO$10:AO$19))*(AM$3<$E57)","v":0},{"$f":"(AM57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AP$10:AP$19))*(AN$3<$E57)","v":0},{"$f":"(AN57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AQ$10:AQ$19))*(AO$3<$E57)","v":0},{"$f":"(AO57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AR$10:AR$19))*(AP$3<$E57)","v":0},{"$f":"(AP57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AS$10:AS$19))*(AQ$3<$E57)","v":0},{"$f":"(AQ57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AT$10:AT$19))*(AR$3<$E57)","v":0},{"$f":"(AR57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AU$10:AU$19))*(AS$3<$E57)","v":0},{"$f":"(AS57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AV$10:AV$19))*(AT$3<$E57)","v":0},{"$f":"(AT57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AW$10:AW$19))*(AU$3<$E57)","v":0},{"$f":"(AU57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AX$10:AX$19))*(AV$3<$E57)","v":0},{"$f":"(AV57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AY$10:AY$19))*(AW$3<$E57)","v":0},{"$f":"(AW57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!AZ$10:AZ$19))*(AX$3<$E57)","v":0},{"$f":"(AX57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!BA$10:BA$19))*(AY$3<$E57)","v":0},{"$f":"(AY57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!BB$10:BB$19))*(AZ$3<$E57)","v":0},{"$f":"(AZ57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!BC$10:BC$19))*(BA$3<$E57)","v":0},{"$f":"(BA57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!BD$10:BD$19))*(BB$3<$E57)","v":0},{"$f":"(BB57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!BE$10:BE$19))*(BC$3<$E57)","v":0},{"$f":"(BC57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!BF$10:BF$19))*(BD$3<$E57)","v":0},{"$f":"(BD57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!BG$10:BG$19))*(BE$3<$E57)","v":0},{"$f":"(BE57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!BH$10:BH$19))*(BF$3<$E57)","v":0},{"$f":"(BF57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!BI$10:BI$19))*(BG$3<$E57)","v":0},{"$f":"(BG57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!BJ$10:BJ$19))*(BH$3<$E57)","v":0},{"$f":"(BH57+SUMIF(Capital!$F$70:$F$79,$C$57,Capital!BK$10:BK$19))*(BI$3<$E57)","v":0}]
[]
[]
[]
[null,null,"Surplus Depreciation",null,null,null,null,null,0,null,{"$f":"J61+K25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP61+AQ25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Total Assets",null,null,null,null,null,{"$f":"BI64","v":-7.2759576141834259E-11},null,{"$f":"K49+K51+K55+K57+K61","v":286056.24800456053},{"$f":"L49+L51+L55+L57+L61","v":287352.85027046828},301301.03654406953,304197.30890467105,289373.48301091953,274549.65711716801,259725.83122341649,244902.00532966497,230078.17943591345,203078.91486480489,188969.44821408921,97415.784564831047,73367.152746300781,49703.37648166994,-2189.1337977646763,-95882.00195376997,-158646.16351621429,-190331.38309895946,-189903.93806802342,-205641.70088114031,-202072.89765169012,-197742.94091390178,-210917.14553395216,-203938.93799015466,-195801.11477193225,-185265.57204333856,-171981.29853403475,-156133.61370154907,-139619.46969859407,-123105.32569563911,-106591.18169268413,-90077.037689729143,-73562.893686774158,-57848.427847059807,-42585.025578015899,-29897.130637004149,-19248.350865327055,-11542.99477114599,-5823.0388892642295,-1810.2002436352996,-202.87420043715974,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11,-7.2759576141834259E-11]
[]
[]
[null,null,"LIABILITIES"]
[]
[null,null,"Deferred Gain/(Loss)",null,{"$f":"E57","v":2036.9594594594594},null,null,null,{"$f":"BI69","v":0},null,{"$f":"($I24-SUM(K24:$K24))*(K$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:L24))*(L$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:M24))*(M$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:N24))*(N$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:O24))*(O$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:P24))*(P$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:Q24))*(Q$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:R24))*(R$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:S24))*(S$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:T24))*(T$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:U24))*(U$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:V24))*(V$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:W24))*(W$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:X24))*(X$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:Y24))*(Y$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:Z24))*(Z$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AA24))*(AA$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AB24))*(AB$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AC24))*(AC$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AD24))*(AD$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AE24))*(AE$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AF24))*(AF$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AG24))*(AG$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AH24))*(AH$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AI24))*(AI$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AJ24))*(AJ$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AK24))*(AK$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AL24))*(AL$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AM24))*(AM$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AN24))*(AN$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AO24))*(AO$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AP24))*(AP$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AQ24))*(AQ$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AR24))*(AR$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AS24))*(AS$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AT24))*(AT$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AU24))*(AU$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AV24))*(AV$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AW24))*(AW$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AX24))*(AX$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AY24))*(AY$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:AZ24))*(AZ$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:BA24))*(BA$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:BB24))*(BB$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:BC24))*(BC$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:BD24))*(BD$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:BE24))*(BE$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:BF24))*(BF$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:BG24))*(BG$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:BH24))*(BH$3>=$E69)","v":0},{"$f":"($I24-SUM($K24:BI24))*(BI$3>=$E69)","v":0}]
[null,null,"Deferred Tax Liability",null,null,null,null,null,{"$f":"BI70","v":-14728.809317504812},null,{"$f":"-K133","v":0},{"$f":"-L133","v":279.78360193942149},1117.3467559429632,2220.2929791763245,2981.4389084100808,3108.8990674172414,2650.1998889648012,1735.1842622373351,659.46534115484656,-371.54521114467389,-1240.2616011350076,-2452.0865832727059,-3953.3962502325098,-5241.0014378986161,-6579.6660054660388,-8319.5994400187174,-10505.194196097174,-12733.813928282883,-14596.283234630513,-16046.52410144751,-16287.463215294631,-16436.72016790367,-18230.448163888203,-21473.496752298714,-25035.732121757992,-27605.425598735386,-29059.010807651208,-29490.056746960541,-29636.420083950587,-29649.411995078666,-29550.361104586285,-28770.422300948743,-27192.6155438489,-25687.568400908414,-23865.706524494104,-21907.950842444079,-19458.906467627705,-17354.145751552984,-15744.669063299732,-14650.527928864256,-14341.128360749706,-14573.496090980247,-14728.809317504812,-14728.809317504812,-14728.809317504812,-14728.809317504812,-14728.809317504812,-14728.809317504812,-14728.809317504812,-14728.809317504812,-14728.809317504812]
[]
[null,null,"Long-Term Debt",null,null,null,null,null,{"$f":"BI72","v":-1.4962729721901269E-11},null,{"$f":"RevReq!K10*RevReq!K13","v":115509.51294424153},{"$f":"RevReq!L10*RevReq!L13","v":115134.52312523626},{"$f":"RevReq!M10*RevReq!M13","v":117504.85308304321},{"$f":"RevReq!N10*RevReq!N13","v":115990.82582830638},{"$f":"RevReq!O10*RevReq!O13","v":109697.61420618487},{"$f":"RevReq!P10*RevReq!P13","v":103660.28489808094},{"$f":"RevReq!Q10*RevReq!Q13","v":97859.646730443157},{"$f":"RevReq!R10*RevReq!R13","v":92243.26914461884},{"$f":"RevReq!S10*RevReq!S13","v":86691.783549055079},{"$f":"RevReq!T10*RevReq!T13","v":76205.802576259986},{"$f":"RevReq!U10*RevReq!U13","v":70859.187620979108},{"$f":"RevReq!V10*RevReq!V13","v":34379.153167195851},{"$f":"RevReq!W10*RevReq!W13","v":25274.544482391688},{"$f":"RevReq!X10*RevReq!X13","v":16239.046601513332},{"$f":"RevReq!Y10*RevReq!Y13","v":-4174.5962969386301},{"$f":"RevReq!Z10*RevReq!Z13","v":-41305.191337461198},{"$f":"RevReq!AA10*RevReq!AA13","v":-65766.816613871735},{"$f":"RevReq!AB10*RevReq!AB13","v":-77661.391633527644},{"$f":"RevReq!AC10*RevReq!AC13","v":-76736.724224132486},{"$f":"RevReq!AD10*RevReq!AD13","v":-82506.025586048374},{"$f":"RevReq!AE10*RevReq!AE13","v":-80967.651627824933},{"$f":"RevReq!AF10*RevReq!AF13","v":-79158.94513964247},{"$f":"RevReq!AG10*RevReq!AG13","v":-83754.381600440276},{"$f":"RevReq!AH10*RevReq!AH13","v":-79627.038374254655},{"$f":"RevReq!AI10*RevReq!AI13","v":-74902.554716548781},{"$f":"RevReq!AJ10*RevReq!AJ13","v":-69610.66033673918},{"$f":"RevReq!AK10*RevReq!AK13","v":-63659.512986322094},{"$f":"RevReq!AL10*RevReq!AL13","v":-57086.161500671267},{"$f":"RevReq!AM10*RevReq!AM13","v":-50358.648636801467},{"$f":"RevReq!AN10*RevReq!AN13","v":-43684.991154694719},{"$f":"RevReq!AO10*RevReq!AO13","v":-37056.576555882326},{"$f":"RevReq!AP10*RevReq!AP13","v":-30703.104496397937},{"$f":"RevReq!AQ10*RevReq!AQ13","v":-24671.81151652163},{"$f":"RevReq!AR10*RevReq!AR13","v":-18934.048246764345},{"$f":"RevReq!AS10*RevReq!AS13","v":-13506.354236220513},{"$f":"RevReq!AT10*RevReq!AT13","v":-9173.5240034517701},{"$f":"RevReq!AU10*RevReq!AU13","v":-5862.4708501994119},{"$f":"RevReq!AV10*RevReq!AV13","v":-3600.9504365200714},{"$f":"RevReq!AW10*RevReq!AW13","v":-1941.1389381328804},{"$f":"RevReq!AX10*RevReq!AX13","v":-762.56888311296245},{"$f":"RevReq!AY10*RevReq!AY13","v":-238.46617247420875},{"$f":"RevReq!AZ10*RevReq!AZ13","v":-62.715480870634927},{"$f":"RevReq!BA10*RevReq!BA13","v":-1.4962729721901269E-11},{"$f":"RevReq!BB10*RevReq!BB13","v":-1.4962729721901269E-11},{"$f":"RevReq!BC10*RevReq!BC13","v":-1.4962729721901269E-11},{"$f":"RevReq!BD10*RevReq!BD13","v":-1.4962729721901269E-11},{"$f":"RevReq!BE10*RevReq!BE13","v":-1.4962729721901269E-11},{"$f":"RevReq!BF10*RevReq!BF13","v":-1.4962729721901269E-11},{"$f":"RevReq!BG10*RevReq!BG13","v":-1.4962729721901269E-11},{"$f":"RevReq!BH10*RevReq!BH13","v":-1.4962729721901269E-11},{"$f":"RevReq!BI10*RevReq!BI13","v":-1.4962729721901269E-11}]
[]
[]
[null,null,"Total Liabilities",null,null,null,null,null,{"$f":"BI75","v":-14728.809317504827},null,{"$f":"SUM(K69:K74)","v":115509.51294424153},{"$f":"SUM(L69:L74)","v":115414.30672717567},118622.19983898618,118211.11880748271,112679.05311459495,106769.18396549817,100509.84661940795,93978.453406856177,87351.248890209929,75834.257365115307,69618.926019844104,31927.066583923144,21321.148232159179,10998.045163614715,-10754.26230240467,-49624.790777479917,-76272.01080996891,-90395.205561810522,-91333.007458762993,-98552.549687495892,-97255.114843119562,-95595.665307546136,-101984.82976432847,-101100.53512655337,-99938.286838306769,-97216.085935474563,-92718.523793973305,-86576.218247631812,-79995.068720752053,-73334.403149773381,-66606.937660468611,-59473.526797346683,-51864.42706037053,-44621.616647672759,-37372.060760714616,-31081.474845895849,-25321.377317827115,-20955.096188073054,-17685.808001432611,-15413.096811977219,-14579.594533223915,-14636.211571850881,-14728.809317504827,-14728.809317504827,-14728.809317504827,-14728.809317504827,-14728.809317504827,-14728.809317504827,-14728.809317504827,-14728.809317504827,-14728.809317504827]
[]
[null,null,"EQUITY"]
[null,null,"Paid-In Capital",null,{"$f":"Assumptions!$C$22","v":0.59620000000000006},null,null,null,{"$f":"BI78","v":-31080.981770127728},null,{"$f":"J78+Capital!M20*$E78","v":170546.73506031901},{"$f":"K78+Capital!N20*$E78","v":172191.16146588311},{"$f":"L78+Capital!O20*$E78","v":184436.74368638112},{"$f":"M78+Capital!P20*$E78","v":193640.76519624618},{"$f":"N78+Capital!Q20*$E78","v":193640.76519624618},{"$f":"O78+Capital!R20*$E78","v":193640.76519624618},{"$f":"P78+Capital!S20*$E78","v":193640.76519624618},{"$f":"Q78+Capital!T20*$E78","v":193640.76519624618},{"$f":"R78+Capital!U20*$E78","v":193640.76519624618},{"$f":"S78+Capital!V20*$E78","v":186168.81816645691},{"$f":"T78+Capital!W20*$E78","v":186168.81816645691},{"$f":"U78+Capital!X20*$E78","v":138994.15552407663},{"$f":"V78+Capital!Y20*$E78","v":130889.30620701023},{"$f":"W78+Capital!Z20*$E78","v":122662.78326766583},{"$f":"X78+Capital!AA20*$E78","v":96883.834913428611},{"$f":"Y78+Capital!AB20*$E78","v":44413.687024919542},{"$f":"Z78+Capital!AC20*$E78","v":8347.3333351394322},{"$f":"AA78+Capital!AD20*$E78","v":-10399.825455021932},{"$f":"AB78+Capital!AE20*$E78","v":-10399.825455021932},{"$f":"AC78+Capital!AF20*$E78","v":-20320.254602344987},{"$f":"AD78+Capital!AG20*$E78","v":-20320.254602344987},{"$f":"AE78+Capital!AH20*$E78","v":-20320.254602344987},{"$f":"AF78+Capital!AI20*$E78","v":-31080.981770127728},{"$f":"AG78+Capital!AJ20*$E78","v":-31080.981770127728},{"$f":"AH78+Capital!AK20*$E78","v":-31080.981770127728},{"$f":"AI78+Capital!AL20*$E78","v":-31080.981770127728},{"$f":"AJ78+Capital!AM20*$E78","v":-31080.981770127728},{"$f":"AK78+Capital!AN20*$E78","v":-31080.981770127728},{"$f":"AL78+Capital!AO20*$E78","v":-31080.981770127728},{"$f":"AM78+Capital!AP20*$E78","v":-31080.981770127728},{"$f":"AN78+Capital!AQ20*$E78","v":-31080.981770127728},{"$f":"AO78+Capital!AR20*$E78","v":-31080.981770127728},{"$f":"AP78+Capital!AS20*$E78","v":-31080.981770127728},{"$f":"AQ78+Capital!AT20*$E78","v":-31080.981770127728},{"$f":"AR78+Capital!AU20*$E78","v":-31080.981770127728},{"$f":"AS78+Capital!AV20*$E78","v":-31080.981770127728},{"$f":"AT78+Capital!AW20*$E78","v":-31080.981770127728},{"$f":"AU78+Capital!AX20*$E78","v":-31080.981770127728},{"$f":"AV78+Capital!AY20*$E78","v":-31080.981770127728},{"$f":"AW78+Capital!AZ20*$E78","v":-31080.981770127728},{"$f":"AX78+Capital!BA20*$E78","v":-31080.981770127728},{"$f":"AY78+Capital!BB20*$E78","v":-31080.981770127728},{"$f":"AZ78+Capital!BC20*$E78","v":-31080.981770127728},{"$f":"BA78+Capital!BD20*$E78","v":-31080.981770127728},{"$f":"BB78+Capital!BE20*$E78","v":-31080.981770127728},{"$f":"BC78+Capital!BF20*$E78","v":-31080.981770127728},{"$f":"BD78+Capital!BG20*$E78","v":-31080.981770127728},{"$f":"BE78+Capital!BH20*$E78","v":-31080.981770127728},{"$f":"BF78+Capital!BI20*$E78","v":-31080.981770127728},{"$f":"BG78+Capital!BJ20*$E78","v":-31080.981770127728},{"$f":"BH78+Capital!BK20*$E78","v":-31080.981770127728}]
[null,null,"Retained Earnings",null,null,null,null,null,{"$f":"BI79","v":-7902.6676621449224},null,{"$f":"J79+K40","v":1085.9135260788512},18964.253424525337,36997.261832170843,55096.646422969992,72590.853994291421,89129.26142597312,104750.05047980824,119485.85116912815,133355.97652038705,145982.95991443217,157382.68187002573,165540.21700088325,170164.26495353534,173382.18510638765,174317.35926874116,170791.99995014153,162492.32836797042,151374.51105185421,139406.36289582972,127062.68362283922,114391.04460938493,101978.8540642633,89350.650538686372,76686.162832104063,64707.823236911659,53505.90177139546,43175.483098541372,33815.899185019487,25487.329894014125,18197.550430681469,11938.879206994206,6686.4970951148134,{"$f":"AP79+AQ40","v":2394.1182970405462},-985.98376715146242,-3500.5969863655973,-5258.6245466450982,-6424.1375652600282,-7157.6933304531012,-7587.2876060135886,-7796.8651361247958,-7874.4602271535387,-7897.8062804980664,-7902.6676621449005,-7902.6676621449033,-7902.667662144906,-7902.6676621449087,-7902.6676621449114,-7902.6676621449142,-7902.6676621449169,-7902.6676621449196,-7902.6676621449224]
[null,null,"Equity Distributions",null,null,null,null,null,{"$f":"BI80","v":53712.458749777245},null,{"$f":"J80+K106","v":-1085.9135260788607},-19216.871347115848,-38755.168813468634,-62751.22152202783,-89537.189294213022,-114989.55347054948,-139174.8310720459,-162203.06444256555,-184269.81117092969,-204907.12058119953,-224200.97784223754,-239045.65454405203,-249007.56664640401,-257339.63705599832,-262636.06567752984,-261462.89815135117,-253213.81440935528,-240910.86313398127,-227577.46805006827,-213831.5802141387,-198888.57281561056,-183805.87506827404,-167201.98453818244,-148443.58392557772,-129489.66940040949,-110474.40610913181,-91357.276068475185,-72292.312868809138,-54030.74910172855,-36887.491206419581,-20842.141469082108,-6209.0262173696574,{"$f":"AP80+AQ106","v":6988.3968466834449},18840.154337892036,29368.613939191935,37523.950525664412,43578.145787887705,47650.77651750778,50531.038488309583,52480.743474594332,53332.162330067913,53614.999622476462,53712.458749777245,53712.458749777245,53712.458749777245,53712.458749777245,53712.458749777245,53712.458749777245,53712.458749777245,53712.458749777245,53712.458749777245]
[null,null,"Total Equity",null,null,null,null,null,{"$f":"BI81","v":14728.809317504594},null,{"$f":"SUM(K78:K80)","v":170546.73506031901},{"$f":"SUM(L78:L80)","v":171938.54354329262},182678.83670508335,185986.19009718834,176694.42989632458,167780.47315166984,159215.98460400855,150923.55192280875,142726.93054570351,127244.65749968955,119350.5221942451,65488.717980907822,52046.004514141561,38705.331318055163,8565.1285046398989,-46257.211176290089,-82374.152706245426,-99936.177537148993,-98570.930609260482,-107089.15119364446,-104817.78280857061,-102147.27560635572,-108932.31576962379,-102838.4028636014,-95862.827933625551,-88049.486107864082,-79262.774740061548,-69557.395453917386,-59624.400977842153,-49770.92254586584,{"$f":"SUM(AO78:AO80)","v":-39984.244032215633},-30603.510892382572,-21698.466626403737,-13226.811199387153,-5212.964817301392,1184.3442088915835,6073.0264524999511,9412.1014169269474,11862.769112168266,13602.896568341806,14376.720332786645,14636.211571850668,14728.809317504616,14728.809317504616,14728.809317504609,14728.809317504609,14728.809317504609,14728.809317504601,14728.809317504601,14728.809317504594,14728.809317504594]
[]
[null,null,"Total Liabilities and Equity",null,null,null,null,null,{"$f":"BI83","v":-2.3283064365386963E-10},null,{"$f":"K75+K81","v":286056.24800456053},{"$f":"L75+L81","v":287352.85027046828},301301.03654406953,304197.30890467105,289373.48301091953,274549.65711716801,259725.83122341649,244902.00532966491,230078.17943591345,203078.91486480486,188969.44821408921,97415.784564830974,73367.152746300737,49703.376481669882,-2189.1337977647709,-95882.001953769999,-158646.16351621435,-190331.38309895952,-189903.93806802348,-205641.70088114036,-202072.89765169017,-197742.94091390184,-210917.14553395228,-203938.93799015478,-195801.11477193231,-185265.57204333865,-171981.29853403487,-156133.61370154918,-139619.46969859421,-123105.32569563921,{"$f":"AO75+AO81","v":-106591.18169268424},-90077.037689729259,-73562.893686774274,-57848.427847059909,-42585.025578016008,-29897.130637004266,-19248.350865327164,-11542.994771146106,-5823.0388892643459,-1810.2002436354123,-202.8742004372707,-2.1282176021486521E-10,-2.1100277081131935E-10,-2.1100277081131935E-10,-2.1827872842550278E-10,-2.1827872842550278E-10,-2.1827872842550278E-10,-2.255546860396862E-10,-2.255546860396862E-10,-2.3283064365386963E-10,-2.3283064365386963E-10]
[null,null,"Check",null,null,null,null,null,null,null,{"$f":"K64-K83","v":0},{"$f":"L64-L83","v":0},0,0,0,0,0,0,0,0,0,0,0,5.8207660913467407E-11,9.4587448984384537E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO64-AO83","v":1.1641532182693481E-10},1.1641532182693481E-10,1.1641532182693481E-10,1.0186340659856796E-10,1.0913936421275139E-10,1.1641532182693481E-10,1.0913936421275139E-10,1.1641532182693481E-10,1.1641532182693481E-10,1.127773430198431E-10,1.1095835361629725E-10,1.4006218407303095E-10,1.3824319466948509E-10,1.3824319466948509E-10,1.4551915228366852E-10,1.4551915228366852E-10,1.4551915228366852E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.6007106751203537E-10,1.6007106751203537E-10]
[]
[]
[null,"STATEMENT OF CASH FLOWS"]
[]
[null,null,"Pre-Tax Income",null,null,null,null,{"$f":"SUMPRODUCT(K89:BI89,$K$5:$BI$5)","v":145633.46770658228},{"$f":"SUM(K89:BI89)","v":-12865.555819527752},null,{"$f":"K31","v":1767.8689883253578},29105.966460637341,29357.767045413922,29465.827579648594,28480.598406709702,26924.554223332038,25430.670010313574,23989.90751212032,22580.586652436126,20556.749522254999,18558.765902472234,13280.480473516533,7527.9575948751963,5238.7792476228351,1522.4650587765479,-5739.2907099709128,-13511.878847653423,-18099.824690461875,-19484.164682172566,-20095.529951958495,-20629.448943352527,-20207.066414524423,-20558.735898375126,-20617.806604122612,-19500.756361729596,-18236.746382606754,-16817.938417344867,-15237.41784863147,-13558.924364681094,-11867.772834078396,-10189.126941289805,-8550.8866290262813,{"$f":"AQ31","v":-6987.999671264577},-5502.8116633162535,-4093.7944146750269,-2862.0717302067574,-1897.4570917621982,-1194.2299799643033,-699.38017999265321,-341.1925602136057,-126.32493451972758,-38.007412852303922,-7.9143372353838251,-3.7764228970919579E-12,-3.7764228970919579E-12,-3.7764228970919579E-12,-3.7764228970919596E-12,-3.7764228970919596E-12,-3.7764228970919596E-12,-3.7764228970919579E-12,-3.7764228970919579E-12]
[null,null,"Depreciation",null,null,null,null,77843.788623156899,-52131.804377939719,null,{"$f":"-K23","v":0},1461.5768779434482,6591.2002082807385,12541.53627721305,14823.825893751518,14823.825893751518,14823.825893751518,14823.825893751518,14823.825893751518,14466.646272233582,14109.466650715643,12428.097325238949,10454.453158573175,9865.515715579495,8653.7508795063877,5685.2400303610939,2270.4452092405354,240.80698603036581,-427.44503093603635,-901.66883284597861,-3568.8032294501791,-4329.956737788325,-4874.6500726412123,-6978.2075437975254,-8137.8232182224237,-10535.542728593678,-13284.273509303814,-15847.684832485653,-16514.144002954985,-16514.144002954985,-16514.144002954985,-16514.144002954985,{"$f":"-AQ23","v":-16514.144002954985},-15714.465839714354,-15263.402269043907,-12687.894941011746,-10648.779771677095,-7705.3560941810629,-5719.9558818817577,-4012.8386456289322,-1607.3260431981396,-202.87420043705242,0,0,0,0,0,0,0,0,0]
[null,null,"Deferred Gain/Loss",null,null,null,null,{"$f":"SUMPRODUCT(K91:BI91,$K$5:$BI$5)","v":0},{"$f":"SUM(K91:BI91)","v":0},null,{"$f":"K69-J69","v":0},{"$f":"L69-K69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Deduct Reserve Amortization",null,null,null,null,0,0,null,{"$f":"J61-K61","v":0},{"$f":"K61-L61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN61-AO61","v":0},{"$f":"AO61-AP61","v":0},{"$f":"AP61-AQ61","v":0},{"$f":"AQ61-AR61","v":0},{"$f":"AR61-AS61","v":0},{"$f":"AS61-AT61","v":0},{"$f":"AT61-AU61","v":0},{"$f":"AU61-AV61","v":0},{"$f":"AV61-AW61","v":0},{"$f":"AW61-AX61","v":0},{"$f":"AX61-AY61","v":0},{"$f":"AY61-AZ61","v":0},{"$f":"AZ61-BA61","v":0},{"$f":"BA61-BB61","v":0},{"$f":"BB61-BC61","v":0},{"$f":"BC61-BD61","v":0},{"$f":"BD61-BE61","v":0},{"$f":"BE61-BF61","v":0},{"$f":"BF61-BG61","v":0},{"$f":"BG61-BH61","v":0},{"$f":"BH61-BI61","v":0}]
[null,null,"Current Tax",null,null,null,null,-62670.001646278375,-9765.9211601219959,null,{"$f":"K33","v":-681.95546224650673},-10947.842960251432,-10487.195483764879,-10263.496765616082,-10225.24490615451,-10258.686632643172,-10268.5801349309,-10169.122449527878,-9786.1802222597235,-8960.7766805093852,-8027.7603368689979,-6334.7703247967002,-4405.2193091829104,-3308.4642824366147,-1925.9554639904761,473.99795681860053,3026.6125094038498,4753.3876421599589,5653.5472198004372,6301.6098121509904,7716.870816051116,7645.6189167937564,6136.8043768136713,4710.2703091297881,3960.1813970779135,4465.1314401131613,5033.9345355749601,5446.7879958002568,5083.9917366856871,4565.0014596176597,4029.5066080949223,4078.4433207844286,{"$f":"AQ33","v":4273.4276302901544},3627.7567420647324,3401.0430718752036,3061.79985197728,3180.988447963643,2565.43493084595,1879.2625926854171,1225.7561645378739,358.12941160553419,-217.70637072276381,-152.26027093601721,1.4567551325532226E-12,1.4567551325532226E-12,1.4567551325532226E-12,1.4567551325532234E-12,1.4567551325532234E-12,1.4567551325532234E-12,1.4567551325532226E-12,1.4567551325532226E-12]
[]
[null,null,"Cash Flow from Operations",null,null,null,null,{"$f":"SUMPRODUCT(K95:BI95,$K$5:$BI$5)","v":160807.25468346069},{"$f":"SUM(K95:BI95)","v":-74763.281357589454},null,{"$f":"SUM(K89:K94)","v":1085.9135260788512},19619.700378329355,25461.771769929779,31743.867091245564,33079.17939430671,31489.693484440388,29985.915769134193,28644.61095634396,27618.232323927921,26062.619113979192,24640.472216318878,19373.807473958783,13577.19144426546,11795.830680765715,8250.2604742924595,419.94727720878166,-8214.8211290090367,-13105.63006227155,-14258.062493308165,-14695.588972653484,-16481.38135675159,-16891.404235518992,-19296.581594202667,-22885.743838790349,-23678.398182874105,-24307.157671087272,-25068.27739107372,-25638.314685316869,-24989.076630950392,-23816.91537741572,-22673.764336149867,-20986.587311196839,{"$f":"SUM(AQ89:AQ94)","v":-19228.716043929409},-17589.520760965876,-15956.153611843729,-12488.166819241222,-9365.2484154756494,-6334.1511432994157,-4540.0734691889938,-3128.2750413046642,-1375.5215661123329,-458.58798401212016,-160.17460817140102,-2.3196677645387351E-12,-2.3196677645387351E-12,-2.3196677645387351E-12,-2.3196677645387359E-12,-2.3196677645387359E-12,-2.3196677645387359E-12,-2.3196677645387351E-12,-2.3196677645387351E-12]
[]
[]
[null,null,"Capital Expenditures",null,null,null,null,{"$f":"SUMPRODUCT(K98:BI98,$K$5:$BI$5)","v":-198478.32700682545},{"$f":"SUM(K98:BI98)","v":52131.804377939814},null,{"$f":"J51-K51+J53-K53+K38+J57-K57","v":-286056.24800456053},-2758.1791438511864,-20539.386481881957,-15437.808637814596,0,0,0,0,0,12532.618298874993,0,79125.566324019223,13594.178659957077,13798.260549051338,43238.75939992824,88007.628125644187,60493.716353203796,31444.412596714799,0,16639.431645962854,0,0,18048.85469269161,0,0,0,0,0,0,0,0,0,{"$f":"AP51-AQ51+AP53-AQ53+AQ38+AP57-AQ57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cash Flow from Investing",null,null,null,null,{"$f":"SUMPRODUCT(K100:BI100,$K$5:$BI$5)","v":-198478.32700682545},{"$f":"SUM(K100:BI100)","v":52131.804377939814},null,{"$f":"SUM(K98:K99)","v":-286056.24800456053},{"$f":"SUM(L98:L99)","v":-2758.1791438511864},-20539.386481881957,-15437.808637814596,0,0,0,0,0,12532.618298874993,0,79125.566324019223,13594.178659957077,13798.260549051338,43238.75939992824,88007.628125644187,60493.716353203796,31444.412596714799,0,16639.431645962854,0,0,18048.85469269161,0,0,0,0,0,0,0,{"$f":"SUM(AO98:AO99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Long-Term Debt",null,null,null,null,{"$f":"SUMPRODUCT(K103:BI103,$K$5:$BI$5)","v":45895.19773033305},{"$f":"SUM(K103:BI103)","v":-1.4857448604743695E-11},null,{"$f":"K72-J72","v":115509.51294424153},-374.98981900527724,2370.3299578069564,-1514.0272547368368,-6293.211622121511,-6037.3293081039301,-5800.6381676377787,-5616.3775858243171,-5551.4855955637613,-10485.980972795092,-5346.6149552808783,-36480.034453783257,-9104.6086848041632,-9035.4978808783562,-20413.642898451963,-37130.595040522567,-24461.625276410537,-11894.575019655909,924.66740939515876,-5769.3013619158883,1538.3739582234412,1808.7064881824626,-4595.4364607978059,4127.3432261856215,4724.4836577058741,5291.8943798096007,5951.1473504170863,6573.3514856508264,6727.5128638698006,6673.6574821067479,6628.4145988123928,6353.4720594843893,{"$f":"AQ72-AP72","v":6031.2929798763071},5737.7632697572844,5427.6940105438316,4332.8302327687434,3311.0531532523582,2261.5204136793404,1659.811498387191,1178.5700550199181,524.10271063875371,175.75069160357381,62.715480870619963,0,0,0,0,0,0,0,0]
[]
[null,null,"Equity Contributions",null,null,null,null,{"$f":"SUMPRODUCT(K105:BI105,$K$5:$BI$5)","v":118332.7785614694},{"$f":"SUM(K105:BI105)","v":-31080.981770127728},null,{"$f":"K78-J78","v":170546.73506031901},1644.4264055640961,12245.582220498007,9204.021509865066,0,0,0,0,0,-7471.9470297892694,0,-47174.662642380281,-8104.8493170664005,-8226.5229393444024,-25778.948354237218,-52470.147888509069,-36066.35368978011,-18747.158790161364,0,-9920.4291473230551,0,0,-10760.727167782741,0,0,0,0,0,0,0,0,0,{"$f":"AQ78-AP78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity Distributions",null,null,null,null,{"$f":"SUMPRODUCT(K106:BI106,$K$5:$BI$5)","v":-126556.90396843769},{"$f":"SUM(K106:BI106)","v":53712.458749777245},null,{"$f":"-K95-K100-K103-K105","v":-1085.9135260788607},{"$f":"-L95-L100-L103-L105","v":-18130.957821036987},-19538.297466352786,-23996.052708559197,-26785.967772185199,-25452.364176336458,-24185.277601496415,-23028.233370519643,-22066.74672836416,-20637.309410269823,-19293.857261038,-14844.676701814475,-9961.9121023519729,-8332.0704095942929,-5296.4286215315187,1173.1675261786731,8249.0837419958916,12302.951275374024,13333.395083913007,13745.887835929574,14943.007398528149,15082.69774733653,16603.890530091605,18758.400612604728,18953.914525168231,19015.263291277672,19117.130040656633,19064.963199666043,18261.563767080592,17143.257895308972,{"$f":"-AO95-AO100-AO103-AO105","v":16045.349737337474},14633.11525171245,13197.423064053102,11851.757491208591,10528.459601299897,8155.3365864724783,6054.1952622232911,4072.6307296200753,2880.2619708018028,1949.7049862847462,851.41885547357924,282.83729240854632,97.459127300781063,2.3196677645387351E-12,2.3196677645387351E-12,2.3196677645387351E-12,2.3196677645387359E-12,2.3196677645387359E-12,2.3196677645387359E-12,2.3196677645387351E-12,2.3196677645387351E-12]
[null,null,"Equity Cash Flows",null,null,null,null,{"$f":"SUMPRODUCT(K107:BI107,$K$5:$BI$5)","v":-8224.1254069682891},{"$f":"SUM(K107:BI107)","v":22631.476979649622},null,{"$f":"SUM(K105:K106)","v":169460.82153424015},{"$f":"SUM(L105:L106)","v":-16486.531415472891},-7292.7152458547789,-14792.031198694131,-26785.967772185199,-25452.364176336458,-24185.277601496415,-23028.233370519643,-22066.74672836416,-28109.256440059093,-19293.857261038,-62019.339344194756,-18066.761419418373,-16558.593348938695,-31075.376975768737,-51296.980362330396,-27817.269947784218,-6444.2075147873402,13333.395083913007,3825.458688606519,14943.007398528149,15082.69774733653,5843.1633623088637,18758.400612604728,18953.914525168231,19015.263291277672,19117.130040656633,19064.963199666043,18261.563767080592,17143.257895308972,{"$f":"SUM(AO105:AO106)","v":16045.349737337474},14633.11525171245,13197.423064053102,11851.757491208591,10528.459601299897,8155.3365864724783,6054.1952622232911,4072.6307296200753,2880.2619708018028,1949.7049862847462,851.41885547357924,282.83729240854632,97.459127300781063,2.3196677645387351E-12,2.3196677645387351E-12,2.3196677645387351E-12,2.3196677645387359E-12,2.3196677645387359E-12,2.3196677645387359E-12,2.3196677645387351E-12,2.3196677645387351E-12]
[]
[null,null,"Cash Flow from Financing",null,null,null,null,{"$f":"SUMPRODUCT(K109:BI109,$K$5:$BI$5)","v":37671.072323364744},{"$f":"SUM(K109:BI109)","v":22631.476979649677},null,{"$f":"K103+K107","v":284970.33447848167},{"$f":"L103+L107","v":-16861.521234478168},-4922.3852880478225,-16306.058453430967,-33079.17939430671,-31489.693484440388,-29985.915769134193,-28644.61095634396,-27618.232323927921,-38595.237412854185,-24640.472216318878,-98499.373797978013,-27171.370104222537,-25594.091229817051,-51489.019874220699,-88427.575402852963,-52278.895224194755,-18338.782534443249,14258.062493308165,-1943.8426733093693,16481.38135675159,16891.404235518992,1247.7269015110578,22885.743838790349,23678.398182874105,24307.157671087272,25068.27739107372,25638.314685316869,24989.076630950392,23816.91537741572,{"$f":"AO103+AO107","v":22673.764336149867},20986.587311196839,19228.716043929409,17589.520760965876,15956.153611843729,12488.166819241222,9365.2484154756494,6334.1511432994157,4540.0734691889938,3128.2750413046642,1375.5215661123329,458.58798401212016,160.17460817140102,2.3196677645387351E-12,2.3196677645387351E-12,2.3196677645387351E-12,2.3196677645387359E-12,2.3196677645387359E-12,2.3196677645387359E-12,2.3196677645387351E-12,2.3196677645387351E-12]
[]
[null,null,"Net Change in Cash",null,null,null,null,{"$f":"SUMPRODUCT(K111:BI111,$K$5:$BI$5)","v":0},{"$f":"SUM(K111:BI111)","v":0},null,{"$f":"K95+K100+K109","v":0},{"$f":"L95+L100+L109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO95+AO100+AO109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"TAX CALCULATIONS"]
[]
[]
[null,null,"Pre-Tax Income",null,null,null,null,{"$f":"SUMPRODUCT(K119:BI119,$K$5:$BI$5)","v":145633.46770658228},{"$f":"SUM(K119:BI119)","v":-12865.555819527752},null,{"$f":"K31","v":1767.8689883253578},29105.966460637341,29357.767045413922,29465.827579648594,28480.598406709702,26924.554223332038,25430.670010313574,23989.90751212032,22580.586652436126,20556.749522254999,18558.765902472234,13280.480473516533,7527.9575948751963,5238.7792476228351,1522.4650587765479,-5739.2907099709128,-13511.878847653423,-18099.824690461875,-19484.164682172566,-20095.529951958495,-20629.448943352527,-20207.066414524423,-20558.735898375126,-20617.806604122612,-19500.756361729596,-18236.746382606754,-16817.938417344867,-15237.41784863147,-13558.924364681094,-11867.772834078396,-10189.126941289805,-8550.8866290262813,{"$f":"AQ31","v":-6987.999671264577},-5502.8116633162535,-4093.7944146750269,-2862.0717302067574,-1897.4570917621982,-1194.2299799643033,-699.38017999265321,-341.1925602136057,-126.32493451972758,-38.007412852303922,-7.9143372353838251,-3.7764228970919579E-12,-3.7764228970919579E-12,-3.7764228970919579E-12,-3.7764228970919596E-12,-3.7764228970919596E-12,-3.7764228970919596E-12,-3.7764228970919579E-12,-3.7764228970919579E-12]
[null,null,"Add-back Book Depreciation",null,null,null,null,77843.788623156899,-52131.804377939719,null,{"$f":"-K23","v":0},1461.5768779434482,6591.2002082807385,12541.53627721305,14823.825893751518,14823.825893751518,14823.825893751518,14823.825893751518,14823.825893751518,14466.646272233582,14109.466650715643,12428.097325238949,10454.453158573175,9865.515715579495,8653.7508795063877,5685.2400303610939,2270.4452092405354,240.80698603036581,-427.44503093603635,-901.66883284597861,-3568.8032294501791,-4329.956737788325,-4874.6500726412123,-6978.2075437975254,-8137.8232182224237,-10535.542728593678,-13284.273509303814,-15847.684832485653,-16514.144002954985,-16514.144002954985,-16514.144002954985,-16514.144002954985,{"$f":"-AQ23","v":-16514.144002954985},-15714.465839714354,-15263.402269043907,-12687.894941011746,-10648.779771677095,-7705.3560941810629,-5719.9558818817577,-4012.8386456289322,-1607.3260431981396,-202.87420043705242,0,0,0,0,0,0,0,0,0]
[null,null,"Deferred Gain/Loss",null,null,null,null,{"$f":"SUMPRODUCT(K121:BI121,$K$5:$BI$5)","v":0},{"$f":"SUM(K121:BI121)","v":0},null,{"$f":"-Capital!M111+Capital!M297","v":0},{"$f":"-Capital!N111+Capital!N297","v":0},{"$f":"-Capital!O111+Capital!O297","v":0},{"$f":"-Capital!P111+Capital!P297","v":0},{"$f":"-Capital!Q111+Capital!Q297","v":0},{"$f":"-Capital!R111+Capital!R297","v":0},{"$f":"-Capital!S111+Capital!S297","v":0},{"$f":"-Capital!T111+Capital!T297","v":0},{"$f":"-Capital!U111+Capital!U297","v":0},{"$f":"-Capital!V111+Capital!V297","v":0},{"$f":"-Capital!W111+Capital!W297","v":0},{"$f":"-Capital!X111+Capital!X297","v":0},{"$f":"-Capital!Y111+Capital!Y297","v":0},{"$f":"-Capital!Z111+Capital!Z297","v":0},{"$f":"-Capital!AA111+Capital!AA297","v":0},{"$f":"-Capital!AB111+Capital!AB297","v":0},{"$f":"-Capital!AC111+Capital!AC297","v":0},{"$f":"-Capital!AD111+Capital!AD297","v":0},{"$f":"-Capital!AE111+Capital!AE297","v":0},{"$f":"-Capital!AF111+Capital!AF297","v":0},{"$f":"-Capital!AG111+Capital!AG297","v":0},{"$f":"-Capital!AH111+Capital!AH297","v":0},{"$f":"-Capital!AI111+Capital!AI297","v":0},{"$f":"-Capital!AJ111+Capital!AJ297","v":0},{"$f":"-Capital!AK111+Capital!AK297","v":0},{"$f":"-Capital!AL111+Capital!AL297","v":0},{"$f":"-Capital!AM111+Capital!AM297","v":0},{"$f":"-Capital!AN111+Capital!AN297","v":0},{"$f":"-Capital!AO111+Capital!AO297","v":0},{"$f":"-Capital!AP111+Capital!AP297","v":0},{"$f":"-Capital!AQ111+Capital!AQ297","v":0},{"$f":"-Capital!AR111+Capital!AR297","v":0},{"$f":"-Capital!AS111+Capital!AS297","v":0},{"$f":"-Capital!AT111+Capital!AT297","v":0},{"$f":"-Capital!AU111+Capital!AU297","v":0},{"$f":"-Capital!AV111+Capital!AV297","v":0},{"$f":"-Capital!AW111+Capital!AW297","v":0},{"$f":"-Capital!AX111+Capital!AX297","v":0},{"$f":"-Capital!AY111+Capital!AY297","v":0},{"$f":"-Capital!AZ111+Capital!AZ297","v":0},{"$f":"-Capital!BA111+Capital!BA297","v":0},{"$f":"-Capital!BB111+Capital!BB297","v":0},{"$f":"-Capital!BC111+Capital!BC297","v":0},{"$f":"-Capital!BD111+Capital!BD297","v":0},{"$f":"-Capital!BE111+Capital!BE297","v":0},{"$f":"-Capital!BF111+Capital!BF297","v":0},{"$f":"-Capital!BG111+Capital!BG297","v":0},{"$f":"-Capital!BH111+Capital!BH297","v":0},{"$f":"-Capital!BI111+Capital!BI297","v":0},{"$f":"-Capital!BJ111+Capital!BJ297","v":0},{"$f":"-Capital!BK111+Capital!BK297","v":0}]
[null,null,"Deduct Reserve Amortization",null,null,null,null,0,0,null,{"$f":"-K25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Tax Depreciation",null,null,null,null,-61014.517130054293,90314.070917161487,null,{"$f":"Capital!M282","v":0},{"$f":"Capital!N282","v":-2186.8746146626227},{"$f":"Capital!O282","v":-8762.4591946800683},{"$f":"Capital!P282","v":-15400.761742497201},{"$f":"Capital!Q282","v":-16796.984491894764},{"$f":"Capital!R282","v":-15154.247563245133},{"$f":"Capital!S282","v":-13634.71590424422},{"$f":"Capital!T282","v":-12451.78279141201},{"$f":"Capital!U282","v":-12035.183194898667},{"$f":"Capital!V282","v":-11793.903427646357},{"$f":"Capital!W282","v":-11857.447493255284},{"$f":"Capital!X282","v":-9286.6197305851638},{"$f":"Capital!Y282","v":-6562.529200155017},{"$f":"Capital!Z282","v":-6527.5891111307419},{"$f":"Capital!AA282","v":-5183.4603608610923},{"$f":"Capital!AB282","v":-1174.7191371590743},{"$f":"Capital!AC282","v":3395.3869516887135},{"$f":"Capital!AD282","v":5536.5610818522255},{"$f":"Capital!AE282","v":5255.6221050711756},{"$f":"Capital!AF282","v":4661.2044564804528},{"$f":"Capital!AG282","v":4193.4023580234025},{"$f":"Capital!AH282","v":4716.8833809744265},{"$f":"Capital!AI282","v":9524.6254348823859},{"$f":"Capital!AJ282","v":15385.332853999753},{"$f":"Capital!AK282","v":17372.393197378038},{"$f":"Capital!AL282","v":17197.094191918095},{"$f":"Capital!AM282","v":17052.478846739516},{"$f":"Capital!AN282","v":16965.107876709459},{"$f":"Capital!AO282","v":16893.569374283681},{"$f":"Capital!AP282","v":16547.823617026483},{"$f":"Capital!AQ282","v":16257.369173421917},{"$f":"Capital!AR282","v":14492.267648742307},{"$f":"Capital!AS282","v":12423.91261708371},{"$f":"Capital!AT282","v":11812.853025869927},{"$f":"Capital!AU282","v":10540.493969849318},{"$f":"Capital!AV282","v":7612.7019868963243},{"$f":"Capital!AW282","v":4299.9933171952425},{"$f":"Capital!AX282","v":2249.0742637864541},{"$f":"Capital!AY282","v":1547.6248689115669},{"$f":"Capital!AZ282","v":1176.4390748305509},{"$f":"Capital!BA282","v":805.25328074953472},{"$f":"Capital!BB282","v":805.25328074953472},{"$f":"Capital!BC282","v":402.62664037476736},{"$f":"Capital!BD282","v":0},{"$f":"Capital!BE282","v":0},{"$f":"Capital!BF282","v":0},{"$f":"Capital!BG282","v":0},{"$f":"Capital!BH282","v":0},{"$f":"Capital!BI282","v":0},{"$f":"Capital!BJ282","v":0},{"$f":"Capital!BK282","v":0}]
[null,null,"Taxable Income",null,null,null,null,162462.73919968482,25316.71071969414,null,{"$f":"SUM(K119:K123)","v":1767.8689883253578},28380.668723918167,27186.508059014592,26606.602114364443,26507.439808566458,26594.132553838426,26619.779999820872,26361.950614459831,25369.229351288981,23229.49236684222,20810.785059932594,16421.958068170319,11419.881553293353,8576.7058520715873,4992.7555774218436,-1228.7698167688932,-7846.0466867241739,-12322.456622579284,-14655.987608037427,-16335.994328324021,-20004.849814779303,-19820.139771338319,-15908.760536133952,-12210.681293920385,-10266.186382573982,-11575.194919282338,-13049.733079909165,-14119.994804407666,-13179.498993352398,-11834.093220006896,-10445.901770822871,-10572.762983238959,{"$f":"SUM(AQ119:AQ123)","v":-11078.231057135852},-9404.4244771606809,-8816.7027138696139,-7937.2646843221783,-8246.2435462440517,-6650.5118103589111,-4871.7111929628445,-3177.592131011987,-928.39769696833241,564.3716674601784,394.71230313938355,-3.7764228970919579E-12,-3.7764228970919579E-12,-3.7764228970919579E-12,-3.7764228970919596E-12,-3.7764228970919596E-12,-3.7764228970919596E-12,-3.7764228970919579E-12,-3.7764228970919579E-12]
[null,null,"Tax Rate",null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,null,null,null,{"$f":"$E125","v":0.38574999999999998},{"$f":"$E125","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,null,"Current Tax",null,null,null,null,{"$f":"SUMPRODUCT(K126:BI126,$K$5:$BI$5)","v":-62670.001646278375},{"$f":"SUM(K126:BI126)","v":-9765.9211601219959},null,{"$f":"K124*-K125","v":-681.95546224650673},{"$f":"L124*-L125","v":-10947.842960251432},-10487.195483764879,-10263.496765616082,-10225.24490615451,-10258.686632643172,-10268.5801349309,-10169.122449527878,-9786.1802222597235,-8960.7766805093852,-8027.7603368689979,-6334.7703247967002,-4405.2193091829104,-3308.4642824366147,-1925.9554639904761,473.99795681860053,3026.6125094038498,4753.3876421599589,5653.5472198004372,6301.6098121509904,7716.870816051116,7645.6189167937564,6136.8043768136713,4710.2703091297881,3960.1813970779135,4465.1314401131613,5033.9345355749601,5446.7879958002568,5083.9917366856871,4565.0014596176597,{"$f":"AO124*-AO125","v":4029.5066080949223},4078.4433207844286,4273.4276302901544,3627.7567420647324,3401.0430718752036,3061.79985197728,3180.988447963643,2565.43493084595,1879.2625926854171,1225.7561645378739,358.12941160553419,-217.70637072276381,-152.26027093601721,1.4567551325532226E-12,1.4567551325532226E-12,1.4567551325532226E-12,1.4567551325532234E-12,1.4567551325532234E-12,1.4567551325532234E-12,1.4567551325532226E-12,1.4567551325532226E-12]
[]
[]
[]
[null,null,"Book-Tax Difference",null,null,null,null,null,{"$f":"SUM(K130:BI130)","v":-38182.266539221804},null,{"$f":"K119-K124","v":0},725.29773671917428,2171.2589863993308,2859.2254652841511,1973.1585981432436,330.42166949361126,-1189.1099895072985,-2372.0431023395104,-2788.6426988528547,-2672.742844587221,-2252.0191574603596,-3141.4775946537866,-3891.9239584181569,-3337.9266044487522,-3470.2905186452954,-4510.5208932020196,-5665.8321609292489,-5777.3680678825913,-4828.1770741351393,-3759.5356236344742,-624.59912857322342,-386.92664318610332,-4649.9753622411736,-8407.1253102022274,-9234.5699791556144,-6661.5514633244165,-3768.2053374357019,-1117.423044223804,-379.4253713286962,-33.6796140714996,256.77482953306571,2021.8763542126781,{"$f":"AQ119-AQ124","v":4090.2313858712751},3901.6128138444274,4722.908299194587,5075.1929541154204,6348.7864544818531,5456.2818303946078,4172.3310129701913,2836.3995707983813,802.07276244860486,-602.3790803124823,-402.62664037476736,0,0,0,0,0,0,0,0]
[null,null,"Deferred Tax Provision",null,null,null,null,null,{"$f":"SUM(K131:BI131)","v":14728.809317504812},null,{"$f":"-K130*K125","v":0},{"$f":"-L130*L125","v":-279.78360193942149},-837.56315400354185,-1102.9462232333613,-761.14592923375619,-127.46015900716054,458.69917845244038,915.01562672746604,1075.7189210824886,1031.0105522995204,868.71638999033371,1211.824982137698,1501.309666959804,1287.6051876661061,1338.6645675674226,1739.933434552679,2185.5947560784575,2228.6197321857094,1862.46930634763,1450.2408668169983,240.93911384712092,149.25695260903936,1793.7279959845325,3243.0485884105092,3562.235369459278,2569.6934769773934,1453.585208915822,431.04593930933237,146.36333699004456,12.99191112808097,{"$f":"-AO130*AO125","v":-99.050890492380091},-779.93880363754056,-1577.8067570998444,-1505.0471429404877,-1821.8618764143118,-1957.7556820500233,-2449.0443748163748,-2104.7607160747198,-1609.4766882532513,-1094.1411344354756,-309.39956811454931,232.36773023054005,155.31322652456652,0,0,0,0,0,0,0,0]
[]
[null,null,"Deferred Tax (Liability)/Asset",null,null,null,null,null,{"$f":"SUM(K133:BI133)","v":695847.72907575103},null,{"$f":"J133+K131","v":0},{"$f":"K133+L131","v":-279.78360193942149},-1117.3467559429632,-2220.2929791763245,-2981.4389084100808,-3108.8990674172414,-2650.1998889648012,-1735.1842622373351,-659.46534115484656,371.54521114467389,1240.2616011350076,2452.0865832727059,3953.3962502325098,5241.0014378986161,6579.6660054660388,8319.5994400187174,10505.194196097174,12733.813928282883,14596.283234630513,16046.52410144751,16287.463215294631,16436.72016790367,18230.448163888203,21473.496752298714,25035.732121757992,27605.425598735386,29059.010807651208,29490.056746960541,29636.420083950587,29649.411995078666,29550.361104586285,28770.422300948743,27192.6155438489,25687.568400908414,23865.706524494104,21907.950842444079,19458.906467627705,17354.145751552984,15744.669063299732,14650.527928864256,14341.128360749706,14573.496090980247,14728.809317504812,14728.809317504812,14728.809317504812,14728.809317504812,14728.809317504812,14728.809317504812,14728.809317504812,14728.809317504812,14728.809317504812]
[]
[null,null,"Deferred Tax (Liability)/Asset from RevReq",null,null,null,null,null,{"$f":"SUM(K135:BI135)","v":-22266.623981512384},null,{"$f":"Capital!M157","v":0},{"$f":"Capital!N157","v":-2225.254616094127},{"$f":"Capital!O157","v":-10303.381558821329},{"$f":"Capital!P157","v":-16949.102296681125},{"$f":"Capital!Q157","v":-17710.248225914882},{"$f":"Capital!R157","v":-17837.708384922043},{"$f":"Capital!S157","v":-17379.009206469607},{"$f":"Capital!T157","v":-16463.993579742142},{"$f":"Capital!U157","v":-15388.274658659655},{"$f":"Capital!V157","v":-14357.264106360133},{"$f":"Capital!W157","v":-13488.547716369798},{"$f":"Capital!X157","v":-12276.7227342321},{"$f":"Capital!Y157","v":-10775.413067272297},{"$f":"Capital!Z157","v":-9487.8078796061891},{"$f":"Capital!AA157","v":-8149.1433120387674},{"$f":"Capital!AB157","v":-6409.2098774860897},{"$f":"Capital!AC157","v":-4223.6151214076308},{"$f":"Capital!AD157","v":-1994.9953892219205},{"$f":"Capital!AE157","v":-132.52608287429081},{"$f":"Capital!AF157","v":1317.7147839427084},{"$f":"Capital!AG157","v":1558.6538977898285},{"$f":"Capital!AH157","v":1707.9108503988659},{"$f":"Capital!AI157","v":3501.6388463833987},{"$f":"Capital!AJ157","v":6744.6874347939092},{"$f":"Capital!AK157","v":10306.92280425319},{"$f":"Capital!AL157","v":12876.616281230583},{"$f":"Capital!AM157","v":14330.201490146404},{"$f":"Capital!AN157","v":14761.247429455736},{"$f":"Capital!AO157","v":14907.610766445781},{"$f":"Capital!AP157","v":14920.602677573861},{"$f":"Capital!AQ157","v":14821.55178708148},{"$f":"Capital!AR157","v":14041.61298344394},{"$f":"Capital!AS157","v":12463.806226344095},{"$f":"Capital!AT157","v":10958.759083403607},{"$f":"Capital!AU157","v":9136.8972069892952},{"$f":"Capital!AV157","v":7179.1415249392712},{"$f":"Capital!AW157","v":4730.0971501228969},{"$f":"Capital!AX157","v":2625.3364340481771},{"$f":"Capital!AY157","v":1015.8597457949256},{"$f":"Capital!AZ157","v":-78.281388640549977},{"$f":"Capital!BA157","v":-387.68095675509926},{"$f":"Capital!BB157","v":-155.31322652455924},{"$f":"Capital!BC157","v":7.2830630415410269E-12},{"$f":"Capital!BD157","v":7.2830630415410269E-12},{"$f":"Capital!BE157","v":7.2830630415410269E-12},{"$f":"Capital!BF157","v":7.2830630415410269E-12},{"$f":"Capital!BG157","v":7.2830630415410269E-12},{"$f":"Capital!BH157","v":7.2830630415410269E-12},{"$f":"Capital!BI157","v":7.2830630415410269E-12},{"$f":"Capital!BJ157","v":7.2830630415410269E-12},{"$f":"Capital!BK157","v":7.2830630415410269E-12}]

{"sheet":"Book_Capital","index":6,"n_rows":308,"n_cols":72,"rows_kept":308,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Book Capital"]
["OPC 002103 FPL RC-16"]
[]
[null,null,null,"Period",null,null,null,null,null,null,null,0,{"$f":"L4+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,"Year",null,null,null,null,null,null,null,{"$f":"Assumptions!$C$7","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[]
[null,null,null,"Construction Work In Progress (CWIP)","Lookup","Toggle","Year","Life","Amount","Sum"]
[null,null,null,"Impact of CWIP/Inventory"]
[null,null,null,"CWIP, Beginning Balance",null,null,null,null,null,null,null,{"$f":"K67","v":0},286056.24800456053,220043.26769581577,88017.307078326266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Purchase of .05 Compressor","FM2A",null,2014,null,11002.163384790792,{"$f":"SUM(L11:BT11)","v":11002.163384790792},null,{"$f":"IF(L$5=$G11,$I11,0)","v":11002.163384790792},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB$5=$G11,$I11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$5=$G11,$I11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BH$5=$G11,$I11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","FM2B",null,2014,null,11002.163384790792,{"$f":"SUM(L12:BT12)","v":11002.163384790792},null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","FM2C",null,2014,null,11002.163384790792,11002.163384790792,null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","FM2D",null,2014,null,11002.163384790792,11002.163384790792,null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","FM2E",null,2014,null,11002.163384790792,11002.163384790792,null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","FM2F",null,2014,null,11002.163384790792,11002.163384790792,null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","MR8A",null,2014,null,11002.163384790792,11002.163384790792,null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","MR8B",null,2014,null,11002.163384790792,11002.163384790792,null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","MR8C",null,2014,null,11002.163384790792,11002.163384790792,null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","MR8D",null,2014,null,11002.163384790792,11002.163384790792,null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","MT3A",null,2014,null,11002.163384790792,11002.163384790792,null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","MT3B",null,2014,null,11002.163384790792,11002.163384790792,null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","MT3C",null,2014,null,11002.163384790792,11002.163384790792,null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","MT3D",null,2014,null,11002.163384790792,11002.163384790792,null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","SN4A",null,2014,null,11002.163384790792,11002.163384790792,null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","SN4B",null,2014,null,11002.163384790792,11002.163384790792,null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA$5=$G26,$I26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ$5=$G26,$I26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$5=$G26,$I26,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","SN4C",null,2014,null,11002.163384790792,11002.163384790792,null,{"$f":"IF(L$5=$G27,$I27,0)","v":11002.163384790792},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB$5=$G27,$I27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$5=$G27,$I27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BH$5=$G27,$I27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","SN4D",null,2014,null,11002.163384790792,11002.163384790792,null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","SN5A",null,2014,null,11002.163384790792,11002.163384790792,null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","SN5B",null,2014,null,11002.163384790792,11002.163384790792,null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","SN5C",null,2014,null,11002.163384790792,11002.163384790792,null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","SN5D",null,2014,null,11002.163384790792,11002.163384790792,null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","TP5A",null,2014,null,11002.163384790792,11002.163384790792,null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","TP5B",null,2014,null,11002.163384790792,11002.163384790792,null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","TP5C",null,2014,null,11002.163384790792,11002.163384790792,null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchase of .05 Compressor","TP5D",null,2014,null,11002.163384790792,11002.163384790792,null,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total .05 Purchases",null,null,null,null,{"$f":"SUM(I11:I36)","v":286056.24800456053},{"$f":"SUM(L37:BT37)","v":286056.24800456053},null,{"$f":"SUM(L11:L36)","v":286056.24800456053},{"$f":"SUM(M11:M36)","v":0},{"$f":"SUM(N11:N36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Placed in Service","FM2A",null,2015,null,{"$f":"-I11","v":-11002.163384790792},{"$f":"SUM(L39:BT39)","v":-11002.163384790792},null,{"$f":"IF(L$5=$G39,$I39,0)","v":0},-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","FM2B",null,2015,null,-11002.163384790792,{"$f":"SUM(L40:BT40)","v":-11002.163384790792},null,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","FM2C",null,2015,null,-11002.163384790792,-11002.163384790792,null,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","FM2D",null,2015,null,-11002.163384790792,-11002.163384790792,null,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","FM2E",null,2015,null,-11002.163384790792,-11002.163384790792,null,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,{"$f":"IF(W$5=$G43,$I43,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$5=$G43,$I43,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BC$5=$G43,$I43,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$5=$G43,$I43,0)","v":0},0]
[null,null,null,"Placed in Service","FM2F",null,2015,null,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5=$G44,$I44,0)","v":0},-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","MR8A",null,2016,null,-11002.163384790792,-11002.163384790792,null,0,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","MR8B",null,2017,null,-11002.163384790792,-11002.163384790792,null,0,0,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","MR8C",null,2016,null,-11002.163384790792,-11002.163384790792,null,0,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","MR8D",null,2016,null,-11002.163384790792,-11002.163384790792,null,0,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","MT3A",null,2016,null,-11002.163384790792,-11002.163384790792,null,0,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","MT3B",null,2016,null,-11002.163384790792,-11002.163384790792,null,0,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","MT3C",null,2016,null,-11002.163384790792,-11002.163384790792,null,0,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","MT3D",null,2017,null,-11002.163384790792,-11002.163384790792,null,0,0,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","SN4A",null,2016,null,-11002.163384790792,-11002.163384790792,null,0,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","SN4B",null,2016,null,-11002.163384790792,-11002.163384790792,null,0,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","SN4C",null,2016,null,-11002.163384790792,-11002.163384790792,null,0,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","SN4D",null,2016,null,-11002.163384790792,-11002.163384790792,null,0,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","SN5A",null,2017,null,-11002.163384790792,-11002.163384790792,null,0,0,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","SN5B",null,2016,null,-11002.163384790792,-11002.163384790792,null,0,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB$5=$G58,$I58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","SN5C",null,2016,null,-11002.163384790792,-11002.163384790792,null,0,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA$5=$G59,$I59,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ$5=$G59,$I59,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$5=$G59,$I59,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","SN5D",null,2017,null,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5=$G60,$I60,0)","v":0},0,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","TP5A",null,2017,null,-11002.163384790792,-11002.163384790792,null,0,0,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","TP5B",null,2017,null,-11002.163384790792,-11002.163384790792,null,0,0,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","TP5C",null,2017,null,-11002.163384790792,-11002.163384790792,null,0,0,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","TP5D",null,2017,null,-11002.163384790792,-11002.163384790792,null,0,0,0,-11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total .05 Placed in Service",null,null,null,null,{"$f":"SUM(I39:I64)","v":-286056.24800456053},-286056.24800456059,null,{"$f":"SUM(L39:L64)","v":0},{"$f":"SUM(M39:M64)","v":-66012.980308744751},{"$f":"SUM(N39:N64)","v":-132025.9606174895},-88017.307078326339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CWIP, Ending Balance",null,null,null,null,{"$f":"I9+I37+I65","v":0},{"$f":"J9+J37+J65","v":0},null,{"$f":"L9+L37+L65","v":286056.24800456053},220043.26769581577,88017.307078326266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,".05 Compressor","Lookup",null,"Year","Life","Amount","Sum"]
[null,null,null,".05 Compressor, Beginning Balance",null,null,null,null,null,null,null,{"$f":"K184","v":0},{"$f":"L184","v":0},67309.582574652508,213283.72946574324,304197.30890467117,289373.48301091965,274549.65711716813,259725.83122341661,244902.00532966509,230078.17943591357,215254.35354216205,200430.52764841053,185606.70175465901,170782.87586090749,155959.04996715597,141135.22407340445,126311.39817965293,111487.57228590141,96663.746392149886,81839.920498398365,67016.094604646845,54385.179305589583,42515.417514870467,30675.956700262534,20425.660998069201,11334.980970300767,4642.0204529035882,697.79071621654418,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11]
[]
[null,null,null,"Placed in Service","FM2A",null,{"$f":"G39","v":2015},null,{"$f":"I11","v":11002.163384790792},{"$f":"SUM(L72:BT72)","v":11002.163384790792},null,{"$f":"IF(L$5=$G72,$I72,0)","v":0},11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","FM2B",null,{"$f":"G40","v":2015},null,{"$f":"I12","v":11002.163384790792},{"$f":"SUM(L73:BT73)","v":11002.163384790792},null,0,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","FM2C",null,2015,null,11002.163384790792,11002.163384790792,null,0,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","FM2D",null,2015,null,11002.163384790792,11002.163384790792,null,0,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","FM2E",null,2015,null,11002.163384790792,11002.163384790792,null,0,11002.163384790792,0,0,0,0,0,0,0,0,0,{"$f":"IF(W$5=$G76,$I76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$5=$G76,$I76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BC$5=$G76,$I76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$5=$G76,$I76,0)","v":0},0]
[null,null,null,"Placed in Service","FM2F",null,2015,null,11002.163384790792,11002.163384790792,null,{"$f":"IF(L$5=$G77,$I77,0)","v":0},11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","MR8A",null,2016,null,11002.163384790792,11002.163384790792,null,0,0,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","MR8B",null,2017,null,11002.163384790792,11002.163384790792,null,0,0,0,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","MR8C",null,2016,null,11002.163384790792,11002.163384790792,null,0,0,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","MR8D",null,2016,null,11002.163384790792,11002.163384790792,null,0,0,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","MT3A",null,2016,null,11002.163384790792,11002.163384790792,null,0,0,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","MT3B",null,2016,null,11002.163384790792,11002.163384790792,null,0,0,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","MT3C",null,2016,null,11002.163384790792,11002.163384790792,null,0,0,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","MT3D",null,2017,null,11002.163384790792,11002.163384790792,null,0,0,0,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","SN4A",null,2016,null,11002.163384790792,11002.163384790792,null,0,0,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","SN4B",null,2016,null,11002.163384790792,11002.163384790792,null,0,0,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","SN4C",null,2016,null,11002.163384790792,11002.163384790792,null,0,0,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","SN4D",null,2016,null,11002.163384790792,11002.163384790792,null,0,0,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","SN5A",null,2017,null,11002.163384790792,11002.163384790792,null,0,0,0,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","SN5B",null,2016,null,11002.163384790792,11002.163384790792,null,0,0,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB$5=$G91,$I91,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","SN5C",null,2016,null,11002.163384790792,11002.163384790792,null,0,0,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA$5=$G92,$I92,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ$5=$G92,$I92,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$5=$G92,$I92,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","SN5D",null,2017,null,11002.163384790792,11002.163384790792,null,{"$f":"IF(L$5=$G93,$I93,0)","v":0},0,0,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","TP5A",null,2017,null,11002.163384790792,11002.163384790792,null,0,0,0,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","TP5B",null,2017,null,11002.163384790792,11002.163384790792,null,0,0,0,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","TP5C",null,2017,null,11002.163384790792,11002.163384790792,null,0,0,0,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Placed in Service","TP5D",null,2017,null,11002.163384790792,11002.163384790792,null,0,0,0,11002.163384790792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total .05 Placed in Service",null,null,null,null,{"$f":"SUM(I72:I97)","v":286056.24800456053},286056.24800456059,null,{"$f":"SUM(L72:L97)","v":0},{"$f":"SUM(M72:M97)","v":66012.980308744751},{"$f":"SUM(N72:N97)","v":132025.9606174895},88017.307078326339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Additional Installation Costs","FM2A",null,2015,null,207.22142949433862,{"$f":"SUM(L100:BT100)","v":207.22142949433862},null,{"$f":"IF(L$5=$G100,$I100,0)","v":0},207.22142949433862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","FM2B",null,2015,null,585.16756136786842,{"$f":"SUM(L101:BT101)","v":585.16756136786842},null,0,585.16756136786842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","FM2C",null,2015,null,207.22142949433862,207.22142949433862,null,0,207.22142949433862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","FM2D",null,2015,null,585.68327619071454,585.68327619071454,null,0,585.68327619071454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","FM2E",null,2015,null,586.70185802124263,586.70185802124263,null,0,586.70185802124263,0,0,0,0,0,0,0,0,0,{"$f":"IF(W$5=$G104,$I104,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$5=$G104,$I104,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BC$5=$G104,$I104,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$5=$G104,$I104,0)","v":0},0]
[null,null,null,"Additional Installation Costs","FM2F",null,2015,null,586.1835892826964,586.1835892826964,null,{"$f":"IF(L$5=$G105,$I105,0)","v":0},586.1835892826964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","MR8A",null,2016,null,211.87093172957134,211.87093172957134,null,0,0,211.87093172957134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","MR8B",null,2017,null,1118.7578848268247,1118.7578848268247,null,0,0,0,1118.7578848268247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","MR8C",null,2016,null,1112.3862959483736,1112.3862959483736,null,0,0,1112.3862959483736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","MR8D",null,2016,null,1111.8709317295716,1111.8709317295716,null,0,0,1111.8709317295716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","MT3A",null,2016,null,1513.455357938728,1513.455357938728,null,0,0,1513.455357938728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","MT3B",null,2016,null,1513.455357938728,1513.455357938728,null,0,0,1513.455357938728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","MT3C",null,2016,null,1513.9745761858712,1513.9745761858712,null,0,0,1513.9745761858712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","MT3D",null,2017,null,2417.6798935165266,2417.6798935165266,null,0,0,0,2417.6798935165266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","SN4A",null,2016,null,1509.8049587468881,1509.8049587468881,null,0,0,1509.8049587468881,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","SN4B",null,2016,null,2409.8049587468881,2409.8049587468881,null,0,0,2409.8049587468881,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","SN4C",null,2016,null,2410.2982663234066,2410.2982663234066,null,0,0,2410.2982663234066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","SN4D",null,2016,null,2410.2982663234066,2410.2982663234066,null,0,0,2410.2982663234066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","SN5A",null,2017,null,1118.2270596814585,1118.2270596814585,null,0,0,0,1118.2270596814585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","SN5B",null,2016,null,2410.8268778272854,2410.8268778272854,null,0,0,2410.8268778272854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB$5=$G119,$I119,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","SN5C",null,2016,null,2411.3397024432297,2411.3397024432297,null,0,0,2411.3397024432297,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA$5=$G120,$I120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ$5=$G120,$I120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$5=$G120,$I120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","SN5D",null,2017,null,1117.1516841621042,1117.1516841621042,null,{"$f":"IF(L$5=$G121,$I121,0)","v":0},0,0,1117.1516841621042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","TP5A",null,2017,null,2416.1166085762407,2416.1166085762407,null,0,0,0,2416.1166085762407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","TP5B",null,2017,null,2416.1166085762407,2416.1166085762407,null,0,0,0,2416.1166085762407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","TP5C",null,2017,null,2416.6072143131087,2416.6072143131087,null,0,0,0,2416.6072143131087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Additional Installation Costs","TP5D",null,2017,null,2417.1516841621042,2417.1516841621042,null,0,0,0,2417.1516841621042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Additional Installation Costs",null,null,null,null,{"$f":"SUM(I100:I125)","v":38735.374263547761},38735.374263547761,null,{"$f":"SUM(L100:L125)","v":0},{"$f":"SUM(M100:M125)","v":2758.1791438511991},{"$f":"SUM(N100:N125)","v":20539.386481881949},15437.808637814611,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation of Compressor","FM2A",null,{"$f":"G72","v":2015},4.2000000000000003E-2,{"$f":"-I72","v":-11002.163384790792},{"$f":"SUM(L128:BT128)","v":-11002.163384790792},null,{"$f":"IF(L$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:K128)))*(IF(L$5=$G128,0.5,1))","v":0},{"$f":"IF(M$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:L128)))*(IF(M$5=$G128,0.5,1))","v":-231.04543108060665},{"$f":"IF(N$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:M128)))*(IF(N$5=$G128,0.5,1))","v":-462.09086216121329},{"$f":"IF(O$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:N128)))*(IF(O$5=$G128,0.5,1))","v":-462.09086216121329},{"$f":"IF(P$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:O128)))*(IF(P$5=$G128,0.5,1))","v":-462.09086216121329},{"$f":"IF(Q$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:P128)))*(IF(Q$5=$G128,0.5,1))","v":-462.09086216121329},{"$f":"IF(R$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:Q128)))*(IF(R$5=$G128,0.5,1))","v":-462.09086216121329},{"$f":"IF(S$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:R128)))*(IF(S$5=$G128,0.5,1))","v":-462.09086216121329},{"$f":"IF(T$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:S128)))*(IF(T$5=$G128,0.5,1))","v":-462.09086216121329},{"$f":"IF(U$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:T128)))*(IF(U$5=$G128,0.5,1))","v":-462.09086216121329},{"$f":"IF(V$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:U128)))*(IF(V$5=$G128,0.5,1))","v":-462.09086216121329},{"$f":"IF(W$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:V128)))*(IF(W$5=$G128,0.5,1))","v":-462.09086216121329},{"$f":"IF(X$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:W128)))*(IF(X$5=$G128,0.5,1))","v":-462.09086216121329},{"$f":"IF(Y$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:X128)))*(IF(Y$5=$G128,0.5,1))","v":-462.09086216121329},{"$f":"IF(Z$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:Y128)))*(IF(Z$5=$G128,0.5,1))","v":-462.09086216121329},{"$f":"IF(AA$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:Z128)))*(IF(AA$5=$G128,0.5,1))","v":-462.09086216121329},{"$f":"IF(AB$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AA128)))*(IF(AB$5=$G128,0.5,1))","v":-462.09086216121329},{"$f":"IF(AC$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AB128)))*(IF(AC$5=$G128,0.5,1))","v":-462.09086216121329},{"$f":"IF(AD$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AC128)))*(IF(AD$5=$G128,0.5,1))","v":-462.09086216121329},{"$f":"IF(AE$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AD128)))*(IF(AE$5=$G128,0.5,1))","v":-462.09086216121329},{"$f":"IF(AF$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AE128)))*(IF(AF$5=$G128,0.5,1))","v":-462.09086216121329},{"$f":"IF(AG$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AF128)))*(IF(AG$5=$G128,0.5,1))","v":-462.09086216121329},{"$f":"IF(AH$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AG128)))*(IF(AH$5=$G128,0.5,1))","v":-462.09086216121329},{"$f":"IF(AI$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AH128)))*(IF(AI$5=$G128,0.5,1))","v":-462.09086216121329},{"$f":"IF(AJ$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AI128)))*(IF(AJ$5=$G128,0.5,1))","v":-462.09086216121329},{"$f":"IF(AK$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AJ128)))*(IF(AK$5=$G128,0.5,1))","v":-143.02812400228322},{"$f":"IF(AL$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AK128)))*(IF(AL$5=$G128,0.5,1))","v":0},{"$f":"IF(AM$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AL128)))*(IF(AM$5=$G128,0.5,1))","v":0},{"$f":"IF(AN$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AM128)))*(IF(AN$5=$G128,0.5,1))","v":0},{"$f":"IF(AO$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AN128)))*(IF(AO$5=$G128,0.5,1))","v":0},{"$f":"IF(AP$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AO128)))*(IF(AP$5=$G128,0.5,1))","v":0},{"$f":"IF(AQ$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AP128)))*(IF(AQ$5=$G128,0.5,1))","v":0},{"$f":"IF(AR$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AQ128)))*(IF(AR$5=$G128,0.5,1))","v":0},{"$f":"IF(AS$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AR128)))*(IF(AS$5=$G128,0.5,1))","v":0},{"$f":"IF(AT$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AS128)))*(IF(AT$5=$G128,0.5,1))","v":0},{"$f":"IF(AU$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AT128)))*(IF(AU$5=$G128,0.5,1))","v":0},{"$f":"IF(AV$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AU128)))*(IF(AV$5=$G128,0.5,1))","v":0},{"$f":"IF(AW$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AV128)))*(IF(AW$5=$G128,0.5,1))","v":0},{"$f":"IF(AX$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AW128)))*(IF(AX$5=$G128,0.5,1))","v":0},{"$f":"IF(AY$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AX128)))*(IF(AY$5=$G128,0.5,1))","v":0},{"$f":"IF(AZ$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AY128)))*(IF(AZ$5=$G128,0.5,1))","v":0},{"$f":"IF(BA$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:AZ128)))*(IF(BA$5=$G128,0.5,1))","v":0},{"$f":"IF(BB$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:BA128)))*(IF(BB$5=$G128,0.5,1))","v":0},{"$f":"IF(BC$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:BB128)))*(IF(BC$5=$G128,0.5,1))","v":0},{"$f":"IF(BD$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:BC128)))*(IF(BD$5=$G128,0.5,1))","v":0},{"$f":"IF(BE$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:BD128)))*(IF(BE$5=$G128,0.5,1))","v":0},{"$f":"IF(BF$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:BE128)))*(IF(BF$5=$G128,0.5,1))","v":0},{"$f":"IF(BG$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:BF128)))*(IF(BG$5=$G128,0.5,1))","v":0},{"$f":"IF(BH$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:BG128)))*(IF(BH$5=$G128,0.5,1))","v":0},{"$f":"IF(BI$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:BH128)))*(IF(BI$5=$G128,0.5,1))","v":0},{"$f":"IF(BJ$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:BI128)))*(IF(BJ$5=$G128,0.5,1))","v":0},{"$f":"IF(BK$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:BJ128)))*(IF(BK$5=$G128,0.5,1))","v":0},{"$f":"IF(BL$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:BK128)))*(IF(BL$5=$G128,0.5,1))","v":0},{"$f":"IF(BM$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:BL128)))*(IF(BM$5=$G128,0.5,1))","v":0},{"$f":"IF(BN$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:BM128)))*(IF(BN$5=$G128,0.5,1))","v":0},{"$f":"IF(BO$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:BN128)))*(IF(BO$5=$G128,0.5,1))","v":0},{"$f":"IF(BP$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:BO128)))*(IF(BP$5=$G128,0.5,1))","v":0},{"$f":"IF(BQ$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:BP128)))*(IF(BQ$5=$G128,0.5,1))","v":0},{"$f":"IF(BR$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:BQ128)))*(IF(BR$5=$G128,0.5,1))","v":0},{"$f":"IF(BS$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:BR128)))*(IF(BS$5=$G128,0.5,1))","v":0},{"$f":"IF(BT$5<$G128,0,MAX($I128*$H128,$I128-SUM($K128:BS128)))*(IF(BT$5=$G128,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","FM2B",null,{"$f":"G73","v":2015},4.2000000000000003E-2,{"$f":"-I73","v":-11002.163384790792},{"$f":"SUM(L129:BT129)","v":-11002.163384790792},null,{"$f":"IF(L$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:K129)))*(IF(L$5=$G129,0.5,1))","v":0},{"$f":"IF(M$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:L129)))*(IF(M$5=$G129,0.5,1))","v":-231.04543108060665},{"$f":"IF(N$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:M129)))*(IF(N$5=$G129,0.5,1))","v":-462.09086216121329},{"$f":"IF(O$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:N129)))*(IF(O$5=$G129,0.5,1))","v":-462.09086216121329},{"$f":"IF(P$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:O129)))*(IF(P$5=$G129,0.5,1))","v":-462.09086216121329},{"$f":"IF(Q$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:P129)))*(IF(Q$5=$G129,0.5,1))","v":-462.09086216121329},{"$f":"IF(R$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:Q129)))*(IF(R$5=$G129,0.5,1))","v":-462.09086216121329},{"$f":"IF(S$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:R129)))*(IF(S$5=$G129,0.5,1))","v":-462.09086216121329},{"$f":"IF(T$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:S129)))*(IF(T$5=$G129,0.5,1))","v":-462.09086216121329},{"$f":"IF(U$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:T129)))*(IF(U$5=$G129,0.5,1))","v":-462.09086216121329},{"$f":"IF(V$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:U129)))*(IF(V$5=$G129,0.5,1))","v":-462.09086216121329},{"$f":"IF(W$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:V129)))*(IF(W$5=$G129,0.5,1))","v":-462.09086216121329},{"$f":"IF(X$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:W129)))*(IF(X$5=$G129,0.5,1))","v":-462.09086216121329},{"$f":"IF(Y$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:X129)))*(IF(Y$5=$G129,0.5,1))","v":-462.09086216121329},{"$f":"IF(Z$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:Y129)))*(IF(Z$5=$G129,0.5,1))","v":-462.09086216121329},{"$f":"IF(AA$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:Z129)))*(IF(AA$5=$G129,0.5,1))","v":-462.09086216121329},{"$f":"IF(AB$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AA129)))*(IF(AB$5=$G129,0.5,1))","v":-462.09086216121329},{"$f":"IF(AC$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AB129)))*(IF(AC$5=$G129,0.5,1))","v":-462.09086216121329},{"$f":"IF(AD$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AC129)))*(IF(AD$5=$G129,0.5,1))","v":-462.09086216121329},{"$f":"IF(AE$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AD129)))*(IF(AE$5=$G129,0.5,1))","v":-462.09086216121329},{"$f":"IF(AF$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AE129)))*(IF(AF$5=$G129,0.5,1))","v":-462.09086216121329},{"$f":"IF(AG$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AF129)))*(IF(AG$5=$G129,0.5,1))","v":-462.09086216121329},{"$f":"IF(AH$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AG129)))*(IF(AH$5=$G129,0.5,1))","v":-462.09086216121329},{"$f":"IF(AI$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AH129)))*(IF(AI$5=$G129,0.5,1))","v":-462.09086216121329},{"$f":"IF(AJ$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AI129)))*(IF(AJ$5=$G129,0.5,1))","v":-462.09086216121329},{"$f":"IF(AK$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AJ129)))*(IF(AK$5=$G129,0.5,1))","v":-143.02812400228322},{"$f":"IF(AL$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AK129)))*(IF(AL$5=$G129,0.5,1))","v":0},{"$f":"IF(AM$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AL129)))*(IF(AM$5=$G129,0.5,1))","v":0},{"$f":"IF(AN$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AM129)))*(IF(AN$5=$G129,0.5,1))","v":0},{"$f":"IF(AO$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AN129)))*(IF(AO$5=$G129,0.5,1))","v":0},{"$f":"IF(AP$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AO129)))*(IF(AP$5=$G129,0.5,1))","v":0},{"$f":"IF(AQ$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AP129)))*(IF(AQ$5=$G129,0.5,1))","v":0},{"$f":"IF(AR$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AQ129)))*(IF(AR$5=$G129,0.5,1))","v":0},{"$f":"IF(AS$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AR129)))*(IF(AS$5=$G129,0.5,1))","v":0},{"$f":"IF(AT$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AS129)))*(IF(AT$5=$G129,0.5,1))","v":0},{"$f":"IF(AU$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AT129)))*(IF(AU$5=$G129,0.5,1))","v":0},{"$f":"IF(AV$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AU129)))*(IF(AV$5=$G129,0.5,1))","v":0},{"$f":"IF(AW$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AV129)))*(IF(AW$5=$G129,0.5,1))","v":0},{"$f":"IF(AX$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AW129)))*(IF(AX$5=$G129,0.5,1))","v":0},{"$f":"IF(AY$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AX129)))*(IF(AY$5=$G129,0.5,1))","v":0},{"$f":"IF(AZ$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AY129)))*(IF(AZ$5=$G129,0.5,1))","v":0},{"$f":"IF(BA$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:AZ129)))*(IF(BA$5=$G129,0.5,1))","v":0},{"$f":"IF(BB$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:BA129)))*(IF(BB$5=$G129,0.5,1))","v":0},{"$f":"IF(BC$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:BB129)))*(IF(BC$5=$G129,0.5,1))","v":0},{"$f":"IF(BD$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:BC129)))*(IF(BD$5=$G129,0.5,1))","v":0},{"$f":"IF(BE$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:BD129)))*(IF(BE$5=$G129,0.5,1))","v":0},{"$f":"IF(BF$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:BE129)))*(IF(BF$5=$G129,0.5,1))","v":0},{"$f":"IF(BG$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:BF129)))*(IF(BG$5=$G129,0.5,1))","v":0},{"$f":"IF(BH$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:BG129)))*(IF(BH$5=$G129,0.5,1))","v":0},{"$f":"IF(BI$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:BH129)))*(IF(BI$5=$G129,0.5,1))","v":0},{"$f":"IF(BJ$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:BI129)))*(IF(BJ$5=$G129,0.5,1))","v":0},{"$f":"IF(BK$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:BJ129)))*(IF(BK$5=$G129,0.5,1))","v":0},{"$f":"IF(BL$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:BK129)))*(IF(BL$5=$G129,0.5,1))","v":0},{"$f":"IF(BM$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:BL129)))*(IF(BM$5=$G129,0.5,1))","v":0},{"$f":"IF(BN$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:BM129)))*(IF(BN$5=$G129,0.5,1))","v":0},{"$f":"IF(BO$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:BN129)))*(IF(BO$5=$G129,0.5,1))","v":0},{"$f":"IF(BP$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:BO129)))*(IF(BP$5=$G129,0.5,1))","v":0},{"$f":"IF(BQ$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:BP129)))*(IF(BQ$5=$G129,0.5,1))","v":0},{"$f":"IF(BR$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:BQ129)))*(IF(BR$5=$G129,0.5,1))","v":0},{"$f":"IF(BS$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:BR129)))*(IF(BS$5=$G129,0.5,1))","v":0},{"$f":"IF(BT$5<$G129,0,MAX($I129*$H129,$I129-SUM($K129:BS129)))*(IF(BT$5=$G129,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","FM2C",null,2015,4.2000000000000003E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:K130)))*(IF(L$5=$G130,0.5,1))","v":0},{"$f":"IF(M$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:L130)))*(IF(M$5=$G130,0.5,1))","v":-231.04543108060665},{"$f":"IF(N$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:M130)))*(IF(N$5=$G130,0.5,1))","v":-462.09086216121329},{"$f":"IF(O$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:N130)))*(IF(O$5=$G130,0.5,1))","v":-462.09086216121329},{"$f":"IF(P$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:O130)))*(IF(P$5=$G130,0.5,1))","v":-462.09086216121329},{"$f":"IF(Q$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:P130)))*(IF(Q$5=$G130,0.5,1))","v":-462.09086216121329},{"$f":"IF(R$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:Q130)))*(IF(R$5=$G130,0.5,1))","v":-462.09086216121329},{"$f":"IF(S$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:R130)))*(IF(S$5=$G130,0.5,1))","v":-462.09086216121329},{"$f":"IF(T$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:S130)))*(IF(T$5=$G130,0.5,1))","v":-462.09086216121329},{"$f":"IF(U$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:T130)))*(IF(U$5=$G130,0.5,1))","v":-462.09086216121329},{"$f":"IF(V$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:U130)))*(IF(V$5=$G130,0.5,1))","v":-462.09086216121329},{"$f":"IF(W$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:V130)))*(IF(W$5=$G130,0.5,1))","v":-462.09086216121329},{"$f":"IF(X$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:W130)))*(IF(X$5=$G130,0.5,1))","v":-462.09086216121329},{"$f":"IF(Y$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:X130)))*(IF(Y$5=$G130,0.5,1))","v":-462.09086216121329},{"$f":"IF(Z$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:Y130)))*(IF(Z$5=$G130,0.5,1))","v":-462.09086216121329},{"$f":"IF(AA$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:Z130)))*(IF(AA$5=$G130,0.5,1))","v":-462.09086216121329},{"$f":"IF(AB$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AA130)))*(IF(AB$5=$G130,0.5,1))","v":-462.09086216121329},{"$f":"IF(AC$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AB130)))*(IF(AC$5=$G130,0.5,1))","v":-462.09086216121329},{"$f":"IF(AD$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AC130)))*(IF(AD$5=$G130,0.5,1))","v":-462.09086216121329},{"$f":"IF(AE$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AD130)))*(IF(AE$5=$G130,0.5,1))","v":-462.09086216121329},{"$f":"IF(AF$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AE130)))*(IF(AF$5=$G130,0.5,1))","v":-462.09086216121329},{"$f":"IF(AG$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AF130)))*(IF(AG$5=$G130,0.5,1))","v":-462.09086216121329},{"$f":"IF(AH$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AG130)))*(IF(AH$5=$G130,0.5,1))","v":-462.09086216121329},{"$f":"IF(AI$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AH130)))*(IF(AI$5=$G130,0.5,1))","v":-462.09086216121329},{"$f":"IF(AJ$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AI130)))*(IF(AJ$5=$G130,0.5,1))","v":-462.09086216121329},{"$f":"IF(AK$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AJ130)))*(IF(AK$5=$G130,0.5,1))","v":-143.02812400228322},{"$f":"IF(AL$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AK130)))*(IF(AL$5=$G130,0.5,1))","v":0},{"$f":"IF(AM$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AL130)))*(IF(AM$5=$G130,0.5,1))","v":0},{"$f":"IF(AN$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AM130)))*(IF(AN$5=$G130,0.5,1))","v":0},{"$f":"IF(AO$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AN130)))*(IF(AO$5=$G130,0.5,1))","v":0},{"$f":"IF(AP$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AO130)))*(IF(AP$5=$G130,0.5,1))","v":0},{"$f":"IF(AQ$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AP130)))*(IF(AQ$5=$G130,0.5,1))","v":0},{"$f":"IF(AR$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AQ130)))*(IF(AR$5=$G130,0.5,1))","v":0},{"$f":"IF(AS$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AR130)))*(IF(AS$5=$G130,0.5,1))","v":0},{"$f":"IF(AT$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AS130)))*(IF(AT$5=$G130,0.5,1))","v":0},{"$f":"IF(AU$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AT130)))*(IF(AU$5=$G130,0.5,1))","v":0},{"$f":"IF(AV$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AU130)))*(IF(AV$5=$G130,0.5,1))","v":0},{"$f":"IF(AW$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AV130)))*(IF(AW$5=$G130,0.5,1))","v":0},{"$f":"IF(AX$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AW130)))*(IF(AX$5=$G130,0.5,1))","v":0},{"$f":"IF(AY$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AX130)))*(IF(AY$5=$G130,0.5,1))","v":0},{"$f":"IF(AZ$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AY130)))*(IF(AZ$5=$G130,0.5,1))","v":0},{"$f":"IF(BA$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:AZ130)))*(IF(BA$5=$G130,0.5,1))","v":0},{"$f":"IF(BB$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:BA130)))*(IF(BB$5=$G130,0.5,1))","v":0},{"$f":"IF(BC$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:BB130)))*(IF(BC$5=$G130,0.5,1))","v":0},{"$f":"IF(BD$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:BC130)))*(IF(BD$5=$G130,0.5,1))","v":0},{"$f":"IF(BE$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:BD130)))*(IF(BE$5=$G130,0.5,1))","v":0},{"$f":"IF(BF$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:BE130)))*(IF(BF$5=$G130,0.5,1))","v":0},{"$f":"IF(BG$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:BF130)))*(IF(BG$5=$G130,0.5,1))","v":0},{"$f":"IF(BH$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:BG130)))*(IF(BH$5=$G130,0.5,1))","v":0},{"$f":"IF(BI$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:BH130)))*(IF(BI$5=$G130,0.5,1))","v":0},{"$f":"IF(BJ$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:BI130)))*(IF(BJ$5=$G130,0.5,1))","v":0},{"$f":"IF(BK$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:BJ130)))*(IF(BK$5=$G130,0.5,1))","v":0},{"$f":"IF(BL$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:BK130)))*(IF(BL$5=$G130,0.5,1))","v":0},{"$f":"IF(BM$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:BL130)))*(IF(BM$5=$G130,0.5,1))","v":0},{"$f":"IF(BN$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:BM130)))*(IF(BN$5=$G130,0.5,1))","v":0},{"$f":"IF(BO$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:BN130)))*(IF(BO$5=$G130,0.5,1))","v":0},{"$f":"IF(BP$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:BO130)))*(IF(BP$5=$G130,0.5,1))","v":0},{"$f":"IF(BQ$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:BP130)))*(IF(BQ$5=$G130,0.5,1))","v":0},{"$f":"IF(BR$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:BQ130)))*(IF(BR$5=$G130,0.5,1))","v":0},{"$f":"IF(BS$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:BR130)))*(IF(BS$5=$G130,0.5,1))","v":0},{"$f":"IF(BT$5<$G130,0,MAX($I130*$H130,$I130-SUM($K130:BS130)))*(IF(BT$5=$G130,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","FM2D",null,2015,4.2999999999999997E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:K131)))*(IF(L$5=$G131,0.5,1))","v":0},{"$f":"IF(M$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:L131)))*(IF(M$5=$G131,0.5,1))","v":-236.54651277300201},{"$f":"IF(N$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:M131)))*(IF(N$5=$G131,0.5,1))","v":-473.09302554600401},{"$f":"IF(O$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:N131)))*(IF(O$5=$G131,0.5,1))","v":-473.09302554600401},{"$f":"IF(P$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:O131)))*(IF(P$5=$G131,0.5,1))","v":-473.09302554600401},{"$f":"IF(Q$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:P131)))*(IF(Q$5=$G131,0.5,1))","v":-473.09302554600401},{"$f":"IF(R$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:Q131)))*(IF(R$5=$G131,0.5,1))","v":-473.09302554600401},{"$f":"IF(S$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:R131)))*(IF(S$5=$G131,0.5,1))","v":-473.09302554600401},{"$f":"IF(T$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:S131)))*(IF(T$5=$G131,0.5,1))","v":-473.09302554600401},{"$f":"IF(U$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:T131)))*(IF(U$5=$G131,0.5,1))","v":-473.09302554600401},{"$f":"IF(V$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:U131)))*(IF(V$5=$G131,0.5,1))","v":-473.09302554600401},{"$f":"IF(W$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:V131)))*(IF(W$5=$G131,0.5,1))","v":-473.09302554600401},{"$f":"IF(X$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:W131)))*(IF(X$5=$G131,0.5,1))","v":-473.09302554600401},{"$f":"IF(Y$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:X131)))*(IF(Y$5=$G131,0.5,1))","v":-473.09302554600401},{"$f":"IF(Z$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:Y131)))*(IF(Z$5=$G131,0.5,1))","v":-473.09302554600401},{"$f":"IF(AA$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:Z131)))*(IF(AA$5=$G131,0.5,1))","v":-473.09302554600401},{"$f":"IF(AB$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AA131)))*(IF(AB$5=$G131,0.5,1))","v":-473.09302554600401},{"$f":"IF(AC$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AB131)))*(IF(AC$5=$G131,0.5,1))","v":-473.09302554600401},{"$f":"IF(AD$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AC131)))*(IF(AD$5=$G131,0.5,1))","v":-473.09302554600401},{"$f":"IF(AE$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AD131)))*(IF(AE$5=$G131,0.5,1))","v":-473.09302554600401},{"$f":"IF(AF$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AE131)))*(IF(AF$5=$G131,0.5,1))","v":-473.09302554600401},{"$f":"IF(AG$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AF131)))*(IF(AG$5=$G131,0.5,1))","v":-473.09302554600401},{"$f":"IF(AH$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AG131)))*(IF(AH$5=$G131,0.5,1))","v":-473.09302554600401},{"$f":"IF(AI$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AH131)))*(IF(AI$5=$G131,0.5,1))","v":-473.09302554600401},{"$f":"IF(AJ$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AI131)))*(IF(AJ$5=$G131,0.5,1))","v":-357.57031000569805},{"$f":"IF(AK$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AJ131)))*(IF(AK$5=$G131,0.5,1))","v":0},{"$f":"IF(AL$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AK131)))*(IF(AL$5=$G131,0.5,1))","v":0},{"$f":"IF(AM$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AL131)))*(IF(AM$5=$G131,0.5,1))","v":0},{"$f":"IF(AN$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AM131)))*(IF(AN$5=$G131,0.5,1))","v":0},{"$f":"IF(AO$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AN131)))*(IF(AO$5=$G131,0.5,1))","v":0},{"$f":"IF(AP$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AO131)))*(IF(AP$5=$G131,0.5,1))","v":0},{"$f":"IF(AQ$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AP131)))*(IF(AQ$5=$G131,0.5,1))","v":0},{"$f":"IF(AR$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AQ131)))*(IF(AR$5=$G131,0.5,1))","v":0},{"$f":"IF(AS$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AR131)))*(IF(AS$5=$G131,0.5,1))","v":0},{"$f":"IF(AT$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AS131)))*(IF(AT$5=$G131,0.5,1))","v":0},{"$f":"IF(AU$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AT131)))*(IF(AU$5=$G131,0.5,1))","v":0},{"$f":"IF(AV$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AU131)))*(IF(AV$5=$G131,0.5,1))","v":0},{"$f":"IF(AW$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AV131)))*(IF(AW$5=$G131,0.5,1))","v":0},{"$f":"IF(AX$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AW131)))*(IF(AX$5=$G131,0.5,1))","v":0},{"$f":"IF(AY$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AX131)))*(IF(AY$5=$G131,0.5,1))","v":0},{"$f":"IF(AZ$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AY131)))*(IF(AZ$5=$G131,0.5,1))","v":0},{"$f":"IF(BA$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:AZ131)))*(IF(BA$5=$G131,0.5,1))","v":0},{"$f":"IF(BB$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:BA131)))*(IF(BB$5=$G131,0.5,1))","v":0},{"$f":"IF(BC$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:BB131)))*(IF(BC$5=$G131,0.5,1))","v":0},{"$f":"IF(BD$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:BC131)))*(IF(BD$5=$G131,0.5,1))","v":0},{"$f":"IF(BE$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:BD131)))*(IF(BE$5=$G131,0.5,1))","v":0},{"$f":"IF(BF$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:BE131)))*(IF(BF$5=$G131,0.5,1))","v":0},{"$f":"IF(BG$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:BF131)))*(IF(BG$5=$G131,0.5,1))","v":0},{"$f":"IF(BH$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:BG131)))*(IF(BH$5=$G131,0.5,1))","v":0},{"$f":"IF(BI$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:BH131)))*(IF(BI$5=$G131,0.5,1))","v":0},{"$f":"IF(BJ$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:BI131)))*(IF(BJ$5=$G131,0.5,1))","v":0},{"$f":"IF(BK$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:BJ131)))*(IF(BK$5=$G131,0.5,1))","v":0},{"$f":"IF(BL$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:BK131)))*(IF(BL$5=$G131,0.5,1))","v":0},{"$f":"IF(BM$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:BL131)))*(IF(BM$5=$G131,0.5,1))","v":0},{"$f":"IF(BN$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:BM131)))*(IF(BN$5=$G131,0.5,1))","v":0},{"$f":"IF(BO$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:BN131)))*(IF(BO$5=$G131,0.5,1))","v":0},{"$f":"IF(BP$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:BO131)))*(IF(BP$5=$G131,0.5,1))","v":0},{"$f":"IF(BQ$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:BP131)))*(IF(BQ$5=$G131,0.5,1))","v":0},{"$f":"IF(BR$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:BQ131)))*(IF(BR$5=$G131,0.5,1))","v":0},{"$f":"IF(BS$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:BR131)))*(IF(BS$5=$G131,0.5,1))","v":0},{"$f":"IF(BT$5<$G131,0,MAX($I131*$H131,$I131-SUM($K131:BS131)))*(IF(BT$5=$G131,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","FM2E",null,2015,4.2999999999999997E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:K132)))*(IF(L$5=$G132,0.5,1))","v":0},{"$f":"IF(M$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:L132)))*(IF(M$5=$G132,0.5,1))","v":-236.54651277300201},{"$f":"IF(N$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:M132)))*(IF(N$5=$G132,0.5,1))","v":-473.09302554600401},{"$f":"IF(O$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:N132)))*(IF(O$5=$G132,0.5,1))","v":-473.09302554600401},{"$f":"IF(P$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:O132)))*(IF(P$5=$G132,0.5,1))","v":-473.09302554600401},{"$f":"IF(Q$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:P132)))*(IF(Q$5=$G132,0.5,1))","v":-473.09302554600401},{"$f":"IF(R$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:Q132)))*(IF(R$5=$G132,0.5,1))","v":-473.09302554600401},{"$f":"IF(S$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:R132)))*(IF(S$5=$G132,0.5,1))","v":-473.09302554600401},{"$f":"IF(T$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:S132)))*(IF(T$5=$G132,0.5,1))","v":-473.09302554600401},{"$f":"IF(U$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:T132)))*(IF(U$5=$G132,0.5,1))","v":-473.09302554600401},{"$f":"IF(V$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:U132)))*(IF(V$5=$G132,0.5,1))","v":-473.09302554600401},{"$f":"IF(W$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:V132)))*(IF(W$5=$G132,0.5,1))","v":-473.09302554600401},{"$f":"IF(X$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:W132)))*(IF(X$5=$G132,0.5,1))","v":-473.09302554600401},{"$f":"IF(Y$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:X132)))*(IF(Y$5=$G132,0.5,1))","v":-473.09302554600401},{"$f":"IF(Z$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:Y132)))*(IF(Z$5=$G132,0.5,1))","v":-473.09302554600401},{"$f":"IF(AA$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:Z132)))*(IF(AA$5=$G132,0.5,1))","v":-473.09302554600401},{"$f":"IF(AB$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AA132)))*(IF(AB$5=$G132,0.5,1))","v":-473.09302554600401},{"$f":"IF(AC$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AB132)))*(IF(AC$5=$G132,0.5,1))","v":-473.09302554600401},{"$f":"IF(AD$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AC132)))*(IF(AD$5=$G132,0.5,1))","v":-473.09302554600401},{"$f":"IF(AE$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AD132)))*(IF(AE$5=$G132,0.5,1))","v":-473.09302554600401},{"$f":"IF(AF$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AE132)))*(IF(AF$5=$G132,0.5,1))","v":-473.09302554600401},{"$f":"IF(AG$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AF132)))*(IF(AG$5=$G132,0.5,1))","v":-473.09302554600401},{"$f":"IF(AH$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AG132)))*(IF(AH$5=$G132,0.5,1))","v":-473.09302554600401},{"$f":"IF(AI$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AH132)))*(IF(AI$5=$G132,0.5,1))","v":-473.09302554600401},{"$f":"IF(AJ$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AI132)))*(IF(AJ$5=$G132,0.5,1))","v":-357.57031000569805},{"$f":"IF(AK$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AJ132)))*(IF(AK$5=$G132,0.5,1))","v":0},{"$f":"IF(AL$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AK132)))*(IF(AL$5=$G132,0.5,1))","v":0},{"$f":"IF(AM$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AL132)))*(IF(AM$5=$G132,0.5,1))","v":0},{"$f":"IF(AN$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AM132)))*(IF(AN$5=$G132,0.5,1))","v":0},{"$f":"IF(AO$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AN132)))*(IF(AO$5=$G132,0.5,1))","v":0},{"$f":"IF(AP$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AO132)))*(IF(AP$5=$G132,0.5,1))","v":0},{"$f":"IF(AQ$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AP132)))*(IF(AQ$5=$G132,0.5,1))","v":0},{"$f":"IF(AR$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AQ132)))*(IF(AR$5=$G132,0.5,1))","v":0},{"$f":"IF(AS$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AR132)))*(IF(AS$5=$G132,0.5,1))","v":0},{"$f":"IF(AT$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AS132)))*(IF(AT$5=$G132,0.5,1))","v":0},{"$f":"IF(AU$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AT132)))*(IF(AU$5=$G132,0.5,1))","v":0},{"$f":"IF(AV$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AU132)))*(IF(AV$5=$G132,0.5,1))","v":0},{"$f":"IF(AW$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AV132)))*(IF(AW$5=$G132,0.5,1))","v":0},{"$f":"IF(AX$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AW132)))*(IF(AX$5=$G132,0.5,1))","v":0},{"$f":"IF(AY$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AX132)))*(IF(AY$5=$G132,0.5,1))","v":0},{"$f":"IF(AZ$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AY132)))*(IF(AZ$5=$G132,0.5,1))","v":0},{"$f":"IF(BA$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:AZ132)))*(IF(BA$5=$G132,0.5,1))","v":0},{"$f":"IF(BB$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:BA132)))*(IF(BB$5=$G132,0.5,1))","v":0},{"$f":"IF(BC$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:BB132)))*(IF(BC$5=$G132,0.5,1))","v":0},{"$f":"IF(BD$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:BC132)))*(IF(BD$5=$G132,0.5,1))","v":0},{"$f":"IF(BE$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:BD132)))*(IF(BE$5=$G132,0.5,1))","v":0},{"$f":"IF(BF$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:BE132)))*(IF(BF$5=$G132,0.5,1))","v":0},{"$f":"IF(BG$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:BF132)))*(IF(BG$5=$G132,0.5,1))","v":0},{"$f":"IF(BH$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:BG132)))*(IF(BH$5=$G132,0.5,1))","v":0},{"$f":"IF(BI$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:BH132)))*(IF(BI$5=$G132,0.5,1))","v":0},{"$f":"IF(BJ$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:BI132)))*(IF(BJ$5=$G132,0.5,1))","v":0},{"$f":"IF(BK$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:BJ132)))*(IF(BK$5=$G132,0.5,1))","v":0},{"$f":"IF(BL$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:BK132)))*(IF(BL$5=$G132,0.5,1))","v":0},{"$f":"IF(BM$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:BL132)))*(IF(BM$5=$G132,0.5,1))","v":0},{"$f":"IF(BN$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:BM132)))*(IF(BN$5=$G132,0.5,1))","v":0},{"$f":"IF(BO$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:BN132)))*(IF(BO$5=$G132,0.5,1))","v":0},{"$f":"IF(BP$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:BO132)))*(IF(BP$5=$G132,0.5,1))","v":0},{"$f":"IF(BQ$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:BP132)))*(IF(BQ$5=$G132,0.5,1))","v":0},{"$f":"IF(BR$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:BQ132)))*(IF(BR$5=$G132,0.5,1))","v":0},{"$f":"IF(BS$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:BR132)))*(IF(BS$5=$G132,0.5,1))","v":0},{"$f":"IF(BT$5<$G132,0,MAX($I132*$H132,$I132-SUM($K132:BS132)))*(IF(BT$5=$G132,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","FM2F",null,2015,4.2999999999999997E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:K133)))*(IF(L$5=$G133,0.5,1))","v":0},{"$f":"IF(M$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:L133)))*(IF(M$5=$G133,0.5,1))","v":-236.54651277300201},{"$f":"IF(N$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:M133)))*(IF(N$5=$G133,0.5,1))","v":-473.09302554600401},{"$f":"IF(O$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:N133)))*(IF(O$5=$G133,0.5,1))","v":-473.09302554600401},{"$f":"IF(P$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:O133)))*(IF(P$5=$G133,0.5,1))","v":-473.09302554600401},{"$f":"IF(Q$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:P133)))*(IF(Q$5=$G133,0.5,1))","v":-473.09302554600401},{"$f":"IF(R$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:Q133)))*(IF(R$5=$G133,0.5,1))","v":-473.09302554600401},{"$f":"IF(S$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:R133)))*(IF(S$5=$G133,0.5,1))","v":-473.09302554600401},{"$f":"IF(T$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:S133)))*(IF(T$5=$G133,0.5,1))","v":-473.09302554600401},{"$f":"IF(U$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:T133)))*(IF(U$5=$G133,0.5,1))","v":-473.09302554600401},{"$f":"IF(V$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:U133)))*(IF(V$5=$G133,0.5,1))","v":-473.09302554600401},{"$f":"IF(W$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:V133)))*(IF(W$5=$G133,0.5,1))","v":-473.09302554600401},{"$f":"IF(X$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:W133)))*(IF(X$5=$G133,0.5,1))","v":-473.09302554600401},{"$f":"IF(Y$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:X133)))*(IF(Y$5=$G133,0.5,1))","v":-473.09302554600401},{"$f":"IF(Z$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:Y133)))*(IF(Z$5=$G133,0.5,1))","v":-473.09302554600401},{"$f":"IF(AA$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:Z133)))*(IF(AA$5=$G133,0.5,1))","v":-473.09302554600401},{"$f":"IF(AB$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AA133)))*(IF(AB$5=$G133,0.5,1))","v":-473.09302554600401},{"$f":"IF(AC$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AB133)))*(IF(AC$5=$G133,0.5,1))","v":-473.09302554600401},{"$f":"IF(AD$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AC133)))*(IF(AD$5=$G133,0.5,1))","v":-473.09302554600401},{"$f":"IF(AE$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AD133)))*(IF(AE$5=$G133,0.5,1))","v":-473.09302554600401},{"$f":"IF(AF$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AE133)))*(IF(AF$5=$G133,0.5,1))","v":-473.09302554600401},{"$f":"IF(AG$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AF133)))*(IF(AG$5=$G133,0.5,1))","v":-473.09302554600401},{"$f":"IF(AH$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AG133)))*(IF(AH$5=$G133,0.5,1))","v":-473.09302554600401},{"$f":"IF(AI$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AH133)))*(IF(AI$5=$G133,0.5,1))","v":-473.09302554600401},{"$f":"IF(AJ$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AI133)))*(IF(AJ$5=$G133,0.5,1))","v":-357.57031000569805},{"$f":"IF(AK$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AJ133)))*(IF(AK$5=$G133,0.5,1))","v":0},{"$f":"IF(AL$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AK133)))*(IF(AL$5=$G133,0.5,1))","v":0},{"$f":"IF(AM$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AL133)))*(IF(AM$5=$G133,0.5,1))","v":0},{"$f":"IF(AN$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AM133)))*(IF(AN$5=$G133,0.5,1))","v":0},{"$f":"IF(AO$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AN133)))*(IF(AO$5=$G133,0.5,1))","v":0},{"$f":"IF(AP$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AO133)))*(IF(AP$5=$G133,0.5,1))","v":0},{"$f":"IF(AQ$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AP133)))*(IF(AQ$5=$G133,0.5,1))","v":0},{"$f":"IF(AR$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AQ133)))*(IF(AR$5=$G133,0.5,1))","v":0},{"$f":"IF(AS$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AR133)))*(IF(AS$5=$G133,0.5,1))","v":0},{"$f":"IF(AT$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AS133)))*(IF(AT$5=$G133,0.5,1))","v":0},{"$f":"IF(AU$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AT133)))*(IF(AU$5=$G133,0.5,1))","v":0},{"$f":"IF(AV$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AU133)))*(IF(AV$5=$G133,0.5,1))","v":0},{"$f":"IF(AW$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AV133)))*(IF(AW$5=$G133,0.5,1))","v":0},{"$f":"IF(AX$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AW133)))*(IF(AX$5=$G133,0.5,1))","v":0},{"$f":"IF(AY$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AX133)))*(IF(AY$5=$G133,0.5,1))","v":0},{"$f":"IF(AZ$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AY133)))*(IF(AZ$5=$G133,0.5,1))","v":0},{"$f":"IF(BA$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:AZ133)))*(IF(BA$5=$G133,0.5,1))","v":0},{"$f":"IF(BB$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:BA133)))*(IF(BB$5=$G133,0.5,1))","v":0},{"$f":"IF(BC$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:BB133)))*(IF(BC$5=$G133,0.5,1))","v":0},{"$f":"IF(BD$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:BC133)))*(IF(BD$5=$G133,0.5,1))","v":0},{"$f":"IF(BE$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:BD133)))*(IF(BE$5=$G133,0.5,1))","v":0},{"$f":"IF(BF$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:BE133)))*(IF(BF$5=$G133,0.5,1))","v":0},{"$f":"IF(BG$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:BF133)))*(IF(BG$5=$G133,0.5,1))","v":0},{"$f":"IF(BH$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:BG133)))*(IF(BH$5=$G133,0.5,1))","v":0},{"$f":"IF(BI$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:BH133)))*(IF(BI$5=$G133,0.5,1))","v":0},{"$f":"IF(BJ$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:BI133)))*(IF(BJ$5=$G133,0.5,1))","v":0},{"$f":"IF(BK$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:BJ133)))*(IF(BK$5=$G133,0.5,1))","v":0},{"$f":"IF(BL$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:BK133)))*(IF(BL$5=$G133,0.5,1))","v":0},{"$f":"IF(BM$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:BL133)))*(IF(BM$5=$G133,0.5,1))","v":0},{"$f":"IF(BN$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:BM133)))*(IF(BN$5=$G133,0.5,1))","v":0},{"$f":"IF(BO$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:BN133)))*(IF(BO$5=$G133,0.5,1))","v":0},{"$f":"IF(BP$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:BO133)))*(IF(BP$5=$G133,0.5,1))","v":0},{"$f":"IF(BQ$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:BP133)))*(IF(BQ$5=$G133,0.5,1))","v":0},{"$f":"IF(BR$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:BQ133)))*(IF(BR$5=$G133,0.5,1))","v":0},{"$f":"IF(BS$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:BR133)))*(IF(BS$5=$G133,0.5,1))","v":0},{"$f":"IF(BT$5<$G133,0,MAX($I133*$H133,$I133-SUM($K133:BS133)))*(IF(BT$5=$G133,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","MR8A",null,2016,4.2000000000000003E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:K134)))*(IF(L$5=$G134,0.5,1))","v":0},{"$f":"IF(M$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:L134)))*(IF(M$5=$G134,0.5,1))","v":0},{"$f":"IF(N$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:M134)))*(IF(N$5=$G134,0.5,1))","v":-231.04543108060665},{"$f":"IF(O$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:N134)))*(IF(O$5=$G134,0.5,1))","v":-462.09086216121329},{"$f":"IF(P$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:O134)))*(IF(P$5=$G134,0.5,1))","v":-462.09086216121329},{"$f":"IF(Q$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:P134)))*(IF(Q$5=$G134,0.5,1))","v":-462.09086216121329},{"$f":"IF(R$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:Q134)))*(IF(R$5=$G134,0.5,1))","v":-462.09086216121329},{"$f":"IF(S$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:R134)))*(IF(S$5=$G134,0.5,1))","v":-462.09086216121329},{"$f":"IF(T$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:S134)))*(IF(T$5=$G134,0.5,1))","v":-462.09086216121329},{"$f":"IF(U$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:T134)))*(IF(U$5=$G134,0.5,1))","v":-462.09086216121329},{"$f":"IF(V$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:U134)))*(IF(V$5=$G134,0.5,1))","v":-462.09086216121329},{"$f":"IF(W$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:V134)))*(IF(W$5=$G134,0.5,1))","v":-462.09086216121329},{"$f":"IF(X$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:W134)))*(IF(X$5=$G134,0.5,1))","v":-462.09086216121329},{"$f":"IF(Y$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:X134)))*(IF(Y$5=$G134,0.5,1))","v":-462.09086216121329},{"$f":"IF(Z$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:Y134)))*(IF(Z$5=$G134,0.5,1))","v":-462.09086216121329},{"$f":"IF(AA$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:Z134)))*(IF(AA$5=$G134,0.5,1))","v":-462.09086216121329},{"$f":"IF(AB$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AA134)))*(IF(AB$5=$G134,0.5,1))","v":-462.09086216121329},{"$f":"IF(AC$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AB134)))*(IF(AC$5=$G134,0.5,1))","v":-462.09086216121329},{"$f":"IF(AD$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AC134)))*(IF(AD$5=$G134,0.5,1))","v":-462.09086216121329},{"$f":"IF(AE$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AD134)))*(IF(AE$5=$G134,0.5,1))","v":-462.09086216121329},{"$f":"IF(AF$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AE134)))*(IF(AF$5=$G134,0.5,1))","v":-462.09086216121329},{"$f":"IF(AG$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AF134)))*(IF(AG$5=$G134,0.5,1))","v":-462.09086216121329},{"$f":"IF(AH$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AG134)))*(IF(AH$5=$G134,0.5,1))","v":-462.09086216121329},{"$f":"IF(AI$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AH134)))*(IF(AI$5=$G134,0.5,1))","v":-462.09086216121329},{"$f":"IF(AJ$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AI134)))*(IF(AJ$5=$G134,0.5,1))","v":-462.09086216121329},{"$f":"IF(AK$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AJ134)))*(IF(AK$5=$G134,0.5,1))","v":-462.09086216121329},{"$f":"IF(AL$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AK134)))*(IF(AL$5=$G134,0.5,1))","v":-143.02812400228322},{"$f":"IF(AM$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AL134)))*(IF(AM$5=$G134,0.5,1))","v":0},{"$f":"IF(AN$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AM134)))*(IF(AN$5=$G134,0.5,1))","v":0},{"$f":"IF(AO$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AN134)))*(IF(AO$5=$G134,0.5,1))","v":0},{"$f":"IF(AP$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AO134)))*(IF(AP$5=$G134,0.5,1))","v":0},{"$f":"IF(AQ$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AP134)))*(IF(AQ$5=$G134,0.5,1))","v":0},{"$f":"IF(AR$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AQ134)))*(IF(AR$5=$G134,0.5,1))","v":0},{"$f":"IF(AS$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AR134)))*(IF(AS$5=$G134,0.5,1))","v":0},{"$f":"IF(AT$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AS134)))*(IF(AT$5=$G134,0.5,1))","v":0},{"$f":"IF(AU$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AT134)))*(IF(AU$5=$G134,0.5,1))","v":0},{"$f":"IF(AV$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AU134)))*(IF(AV$5=$G134,0.5,1))","v":0},{"$f":"IF(AW$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AV134)))*(IF(AW$5=$G134,0.5,1))","v":0},{"$f":"IF(AX$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AW134)))*(IF(AX$5=$G134,0.5,1))","v":0},{"$f":"IF(AY$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AX134)))*(IF(AY$5=$G134,0.5,1))","v":0},{"$f":"IF(AZ$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AY134)))*(IF(AZ$5=$G134,0.5,1))","v":0},{"$f":"IF(BA$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:AZ134)))*(IF(BA$5=$G134,0.5,1))","v":0},{"$f":"IF(BB$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:BA134)))*(IF(BB$5=$G134,0.5,1))","v":0},{"$f":"IF(BC$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:BB134)))*(IF(BC$5=$G134,0.5,1))","v":0},{"$f":"IF(BD$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:BC134)))*(IF(BD$5=$G134,0.5,1))","v":0},{"$f":"IF(BE$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:BD134)))*(IF(BE$5=$G134,0.5,1))","v":0},{"$f":"IF(BF$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:BE134)))*(IF(BF$5=$G134,0.5,1))","v":0},{"$f":"IF(BG$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:BF134)))*(IF(BG$5=$G134,0.5,1))","v":0},{"$f":"IF(BH$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:BG134)))*(IF(BH$5=$G134,0.5,1))","v":0},{"$f":"IF(BI$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:BH134)))*(IF(BI$5=$G134,0.5,1))","v":0},{"$f":"IF(BJ$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:BI134)))*(IF(BJ$5=$G134,0.5,1))","v":0},{"$f":"IF(BK$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:BJ134)))*(IF(BK$5=$G134,0.5,1))","v":0},{"$f":"IF(BL$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:BK134)))*(IF(BL$5=$G134,0.5,1))","v":0},{"$f":"IF(BM$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:BL134)))*(IF(BM$5=$G134,0.5,1))","v":0},{"$f":"IF(BN$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:BM134)))*(IF(BN$5=$G134,0.5,1))","v":0},{"$f":"IF(BO$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:BN134)))*(IF(BO$5=$G134,0.5,1))","v":0},{"$f":"IF(BP$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:BO134)))*(IF(BP$5=$G134,0.5,1))","v":0},{"$f":"IF(BQ$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:BP134)))*(IF(BQ$5=$G134,0.5,1))","v":0},{"$f":"IF(BR$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:BQ134)))*(IF(BR$5=$G134,0.5,1))","v":0},{"$f":"IF(BS$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:BR134)))*(IF(BS$5=$G134,0.5,1))","v":0},{"$f":"IF(BT$5<$G134,0,MAX($I134*$H134,$I134-SUM($K134:BS134)))*(IF(BT$5=$G134,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","MR8B",null,2017,4.2999999999999997E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:K135)))*(IF(L$5=$G135,0.5,1))","v":0},{"$f":"IF(M$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:L135)))*(IF(M$5=$G135,0.5,1))","v":0},{"$f":"IF(N$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:M135)))*(IF(N$5=$G135,0.5,1))","v":0},{"$f":"IF(O$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:N135)))*(IF(O$5=$G135,0.5,1))","v":-236.54651277300201},{"$f":"IF(P$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:O135)))*(IF(P$5=$G135,0.5,1))","v":-473.09302554600401},{"$f":"IF(Q$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:P135)))*(IF(Q$5=$G135,0.5,1))","v":-473.09302554600401},{"$f":"IF(R$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:Q135)))*(IF(R$5=$G135,0.5,1))","v":-473.09302554600401},{"$f":"IF(S$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:R135)))*(IF(S$5=$G135,0.5,1))","v":-473.09302554600401},{"$f":"IF(T$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:S135)))*(IF(T$5=$G135,0.5,1))","v":-473.09302554600401},{"$f":"IF(U$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:T135)))*(IF(U$5=$G135,0.5,1))","v":-473.09302554600401},{"$f":"IF(V$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:U135)))*(IF(V$5=$G135,0.5,1))","v":-473.09302554600401},{"$f":"IF(W$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:V135)))*(IF(W$5=$G135,0.5,1))","v":-473.09302554600401},{"$f":"IF(X$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:W135)))*(IF(X$5=$G135,0.5,1))","v":-473.09302554600401},{"$f":"IF(Y$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:X135)))*(IF(Y$5=$G135,0.5,1))","v":-473.09302554600401},{"$f":"IF(Z$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:Y135)))*(IF(Z$5=$G135,0.5,1))","v":-473.09302554600401},{"$f":"IF(AA$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:Z135)))*(IF(AA$5=$G135,0.5,1))","v":-473.09302554600401},{"$f":"IF(AB$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AA135)))*(IF(AB$5=$G135,0.5,1))","v":-473.09302554600401},{"$f":"IF(AC$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AB135)))*(IF(AC$5=$G135,0.5,1))","v":-473.09302554600401},{"$f":"IF(AD$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AC135)))*(IF(AD$5=$G135,0.5,1))","v":-473.09302554600401},{"$f":"IF(AE$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AD135)))*(IF(AE$5=$G135,0.5,1))","v":-473.09302554600401},{"$f":"IF(AF$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AE135)))*(IF(AF$5=$G135,0.5,1))","v":-473.09302554600401},{"$f":"IF(AG$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AF135)))*(IF(AG$5=$G135,0.5,1))","v":-473.09302554600401},{"$f":"IF(AH$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AG135)))*(IF(AH$5=$G135,0.5,1))","v":-473.09302554600401},{"$f":"IF(AI$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AH135)))*(IF(AI$5=$G135,0.5,1))","v":-473.09302554600401},{"$f":"IF(AJ$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AI135)))*(IF(AJ$5=$G135,0.5,1))","v":-473.09302554600401},{"$f":"IF(AK$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AJ135)))*(IF(AK$5=$G135,0.5,1))","v":-473.09302554600401},{"$f":"IF(AL$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AK135)))*(IF(AL$5=$G135,0.5,1))","v":-357.57031000569805},{"$f":"IF(AM$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AL135)))*(IF(AM$5=$G135,0.5,1))","v":0},{"$f":"IF(AN$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AM135)))*(IF(AN$5=$G135,0.5,1))","v":0},{"$f":"IF(AO$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AN135)))*(IF(AO$5=$G135,0.5,1))","v":0},{"$f":"IF(AP$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AO135)))*(IF(AP$5=$G135,0.5,1))","v":0},{"$f":"IF(AQ$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AP135)))*(IF(AQ$5=$G135,0.5,1))","v":0},{"$f":"IF(AR$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AQ135)))*(IF(AR$5=$G135,0.5,1))","v":0},{"$f":"IF(AS$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AR135)))*(IF(AS$5=$G135,0.5,1))","v":0},{"$f":"IF(AT$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AS135)))*(IF(AT$5=$G135,0.5,1))","v":0},{"$f":"IF(AU$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AT135)))*(IF(AU$5=$G135,0.5,1))","v":0},{"$f":"IF(AV$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AU135)))*(IF(AV$5=$G135,0.5,1))","v":0},{"$f":"IF(AW$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AV135)))*(IF(AW$5=$G135,0.5,1))","v":0},{"$f":"IF(AX$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AW135)))*(IF(AX$5=$G135,0.5,1))","v":0},{"$f":"IF(AY$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AX135)))*(IF(AY$5=$G135,0.5,1))","v":0},{"$f":"IF(AZ$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AY135)))*(IF(AZ$5=$G135,0.5,1))","v":0},{"$f":"IF(BA$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:AZ135)))*(IF(BA$5=$G135,0.5,1))","v":0},{"$f":"IF(BB$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:BA135)))*(IF(BB$5=$G135,0.5,1))","v":0},{"$f":"IF(BC$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:BB135)))*(IF(BC$5=$G135,0.5,1))","v":0},{"$f":"IF(BD$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:BC135)))*(IF(BD$5=$G135,0.5,1))","v":0},{"$f":"IF(BE$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:BD135)))*(IF(BE$5=$G135,0.5,1))","v":0},{"$f":"IF(BF$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:BE135)))*(IF(BF$5=$G135,0.5,1))","v":0},{"$f":"IF(BG$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:BF135)))*(IF(BG$5=$G135,0.5,1))","v":0},{"$f":"IF(BH$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:BG135)))*(IF(BH$5=$G135,0.5,1))","v":0},{"$f":"IF(BI$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:BH135)))*(IF(BI$5=$G135,0.5,1))","v":0},{"$f":"IF(BJ$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:BI135)))*(IF(BJ$5=$G135,0.5,1))","v":0},{"$f":"IF(BK$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:BJ135)))*(IF(BK$5=$G135,0.5,1))","v":0},{"$f":"IF(BL$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:BK135)))*(IF(BL$5=$G135,0.5,1))","v":0},{"$f":"IF(BM$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:BL135)))*(IF(BM$5=$G135,0.5,1))","v":0},{"$f":"IF(BN$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:BM135)))*(IF(BN$5=$G135,0.5,1))","v":0},{"$f":"IF(BO$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:BN135)))*(IF(BO$5=$G135,0.5,1))","v":0},{"$f":"IF(BP$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:BO135)))*(IF(BP$5=$G135,0.5,1))","v":0},{"$f":"IF(BQ$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:BP135)))*(IF(BQ$5=$G135,0.5,1))","v":0},{"$f":"IF(BR$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:BQ135)))*(IF(BR$5=$G135,0.5,1))","v":0},{"$f":"IF(BS$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:BR135)))*(IF(BS$5=$G135,0.5,1))","v":0},{"$f":"IF(BT$5<$G135,0,MAX($I135*$H135,$I135-SUM($K135:BS135)))*(IF(BT$5=$G135,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","MR8C",null,2016,4.2000000000000003E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:K136)))*(IF(L$5=$G136,0.5,1))","v":0},{"$f":"IF(M$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:L136)))*(IF(M$5=$G136,0.5,1))","v":0},{"$f":"IF(N$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:M136)))*(IF(N$5=$G136,0.5,1))","v":-231.04543108060665},{"$f":"IF(O$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:N136)))*(IF(O$5=$G136,0.5,1))","v":-462.09086216121329},{"$f":"IF(P$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:O136)))*(IF(P$5=$G136,0.5,1))","v":-462.09086216121329},{"$f":"IF(Q$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:P136)))*(IF(Q$5=$G136,0.5,1))","v":-462.09086216121329},{"$f":"IF(R$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:Q136)))*(IF(R$5=$G136,0.5,1))","v":-462.09086216121329},{"$f":"IF(S$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:R136)))*(IF(S$5=$G136,0.5,1))","v":-462.09086216121329},{"$f":"IF(T$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:S136)))*(IF(T$5=$G136,0.5,1))","v":-462.09086216121329},{"$f":"IF(U$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:T136)))*(IF(U$5=$G136,0.5,1))","v":-462.09086216121329},{"$f":"IF(V$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:U136)))*(IF(V$5=$G136,0.5,1))","v":-462.09086216121329},{"$f":"IF(W$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:V136)))*(IF(W$5=$G136,0.5,1))","v":-462.09086216121329},{"$f":"IF(X$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:W136)))*(IF(X$5=$G136,0.5,1))","v":-462.09086216121329},{"$f":"IF(Y$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:X136)))*(IF(Y$5=$G136,0.5,1))","v":-462.09086216121329},{"$f":"IF(Z$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:Y136)))*(IF(Z$5=$G136,0.5,1))","v":-462.09086216121329},{"$f":"IF(AA$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:Z136)))*(IF(AA$5=$G136,0.5,1))","v":-462.09086216121329},{"$f":"IF(AB$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AA136)))*(IF(AB$5=$G136,0.5,1))","v":-462.09086216121329},{"$f":"IF(AC$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AB136)))*(IF(AC$5=$G136,0.5,1))","v":-462.09086216121329},{"$f":"IF(AD$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AC136)))*(IF(AD$5=$G136,0.5,1))","v":-462.09086216121329},{"$f":"IF(AE$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AD136)))*(IF(AE$5=$G136,0.5,1))","v":-462.09086216121329},{"$f":"IF(AF$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AE136)))*(IF(AF$5=$G136,0.5,1))","v":-462.09086216121329},{"$f":"IF(AG$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AF136)))*(IF(AG$5=$G136,0.5,1))","v":-462.09086216121329},{"$f":"IF(AH$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AG136)))*(IF(AH$5=$G136,0.5,1))","v":-462.09086216121329},{"$f":"IF(AI$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AH136)))*(IF(AI$5=$G136,0.5,1))","v":-462.09086216121329},{"$f":"IF(AJ$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AI136)))*(IF(AJ$5=$G136,0.5,1))","v":-462.09086216121329},{"$f":"IF(AK$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AJ136)))*(IF(AK$5=$G136,0.5,1))","v":-462.09086216121329},{"$f":"IF(AL$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AK136)))*(IF(AL$5=$G136,0.5,1))","v":-143.02812400228322},{"$f":"IF(AM$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AL136)))*(IF(AM$5=$G136,0.5,1))","v":0},{"$f":"IF(AN$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AM136)))*(IF(AN$5=$G136,0.5,1))","v":0},{"$f":"IF(AO$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AN136)))*(IF(AO$5=$G136,0.5,1))","v":0},{"$f":"IF(AP$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AO136)))*(IF(AP$5=$G136,0.5,1))","v":0},{"$f":"IF(AQ$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AP136)))*(IF(AQ$5=$G136,0.5,1))","v":0},{"$f":"IF(AR$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AQ136)))*(IF(AR$5=$G136,0.5,1))","v":0},{"$f":"IF(AS$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AR136)))*(IF(AS$5=$G136,0.5,1))","v":0},{"$f":"IF(AT$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AS136)))*(IF(AT$5=$G136,0.5,1))","v":0},{"$f":"IF(AU$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AT136)))*(IF(AU$5=$G136,0.5,1))","v":0},{"$f":"IF(AV$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AU136)))*(IF(AV$5=$G136,0.5,1))","v":0},{"$f":"IF(AW$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AV136)))*(IF(AW$5=$G136,0.5,1))","v":0},{"$f":"IF(AX$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AW136)))*(IF(AX$5=$G136,0.5,1))","v":0},{"$f":"IF(AY$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AX136)))*(IF(AY$5=$G136,0.5,1))","v":0},{"$f":"IF(AZ$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AY136)))*(IF(AZ$5=$G136,0.5,1))","v":0},{"$f":"IF(BA$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:AZ136)))*(IF(BA$5=$G136,0.5,1))","v":0},{"$f":"IF(BB$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:BA136)))*(IF(BB$5=$G136,0.5,1))","v":0},{"$f":"IF(BC$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:BB136)))*(IF(BC$5=$G136,0.5,1))","v":0},{"$f":"IF(BD$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:BC136)))*(IF(BD$5=$G136,0.5,1))","v":0},{"$f":"IF(BE$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:BD136)))*(IF(BE$5=$G136,0.5,1))","v":0},{"$f":"IF(BF$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:BE136)))*(IF(BF$5=$G136,0.5,1))","v":0},{"$f":"IF(BG$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:BF136)))*(IF(BG$5=$G136,0.5,1))","v":0},{"$f":"IF(BH$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:BG136)))*(IF(BH$5=$G136,0.5,1))","v":0},{"$f":"IF(BI$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:BH136)))*(IF(BI$5=$G136,0.5,1))","v":0},{"$f":"IF(BJ$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:BI136)))*(IF(BJ$5=$G136,0.5,1))","v":0},{"$f":"IF(BK$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:BJ136)))*(IF(BK$5=$G136,0.5,1))","v":0},{"$f":"IF(BL$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:BK136)))*(IF(BL$5=$G136,0.5,1))","v":0},{"$f":"IF(BM$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:BL136)))*(IF(BM$5=$G136,0.5,1))","v":0},{"$f":"IF(BN$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:BM136)))*(IF(BN$5=$G136,0.5,1))","v":0},{"$f":"IF(BO$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:BN136)))*(IF(BO$5=$G136,0.5,1))","v":0},{"$f":"IF(BP$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:BO136)))*(IF(BP$5=$G136,0.5,1))","v":0},{"$f":"IF(BQ$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:BP136)))*(IF(BQ$5=$G136,0.5,1))","v":0},{"$f":"IF(BR$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:BQ136)))*(IF(BR$5=$G136,0.5,1))","v":0},{"$f":"IF(BS$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:BR136)))*(IF(BS$5=$G136,0.5,1))","v":0},{"$f":"IF(BT$5<$G136,0,MAX($I136*$H136,$I136-SUM($K136:BS136)))*(IF(BT$5=$G136,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","MR8D",null,2016,4.8000000000000001E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:K137)))*(IF(L$5=$G137,0.5,1))","v":0},{"$f":"IF(M$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:L137)))*(IF(M$5=$G137,0.5,1))","v":0},{"$f":"IF(N$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:M137)))*(IF(N$5=$G137,0.5,1))","v":-264.05192123497903},{"$f":"IF(O$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:N137)))*(IF(O$5=$G137,0.5,1))","v":-528.10384246995807},{"$f":"IF(P$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:O137)))*(IF(P$5=$G137,0.5,1))","v":-528.10384246995807},{"$f":"IF(Q$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:P137)))*(IF(Q$5=$G137,0.5,1))","v":-528.10384246995807},{"$f":"IF(R$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:Q137)))*(IF(R$5=$G137,0.5,1))","v":-528.10384246995807},{"$f":"IF(S$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:R137)))*(IF(S$5=$G137,0.5,1))","v":-528.10384246995807},{"$f":"IF(T$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:S137)))*(IF(T$5=$G137,0.5,1))","v":-528.10384246995807},{"$f":"IF(U$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:T137)))*(IF(U$5=$G137,0.5,1))","v":-528.10384246995807},{"$f":"IF(V$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:U137)))*(IF(V$5=$G137,0.5,1))","v":-528.10384246995807},{"$f":"IF(W$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:V137)))*(IF(W$5=$G137,0.5,1))","v":-528.10384246995807},{"$f":"IF(X$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:W137)))*(IF(X$5=$G137,0.5,1))","v":-528.10384246995807},{"$f":"IF(Y$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:X137)))*(IF(Y$5=$G137,0.5,1))","v":-528.10384246995807},{"$f":"IF(Z$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:Y137)))*(IF(Z$5=$G137,0.5,1))","v":-528.10384246995807},{"$f":"IF(AA$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:Z137)))*(IF(AA$5=$G137,0.5,1))","v":-528.10384246995807},{"$f":"IF(AB$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AA137)))*(IF(AB$5=$G137,0.5,1))","v":-528.10384246995807},{"$f":"IF(AC$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AB137)))*(IF(AC$5=$G137,0.5,1))","v":-528.10384246995807},{"$f":"IF(AD$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AC137)))*(IF(AD$5=$G137,0.5,1))","v":-528.10384246995807},{"$f":"IF(AE$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AD137)))*(IF(AE$5=$G137,0.5,1))","v":-528.10384246995807},{"$f":"IF(AF$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AE137)))*(IF(AF$5=$G137,0.5,1))","v":-528.10384246995807},{"$f":"IF(AG$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AF137)))*(IF(AG$5=$G137,0.5,1))","v":-528.10384246995807},{"$f":"IF(AH$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AG137)))*(IF(AH$5=$G137,0.5,1))","v":-528.10384246995807},{"$f":"IF(AI$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AH137)))*(IF(AI$5=$G137,0.5,1))","v":-176.03461415665151},{"$f":"IF(AJ$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AI137)))*(IF(AJ$5=$G137,0.5,1))","v":0},{"$f":"IF(AK$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AJ137)))*(IF(AK$5=$G137,0.5,1))","v":0},{"$f":"IF(AL$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AK137)))*(IF(AL$5=$G137,0.5,1))","v":0},{"$f":"IF(AM$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AL137)))*(IF(AM$5=$G137,0.5,1))","v":0},{"$f":"IF(AN$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AM137)))*(IF(AN$5=$G137,0.5,1))","v":0},{"$f":"IF(AO$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AN137)))*(IF(AO$5=$G137,0.5,1))","v":0},{"$f":"IF(AP$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AO137)))*(IF(AP$5=$G137,0.5,1))","v":0},{"$f":"IF(AQ$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AP137)))*(IF(AQ$5=$G137,0.5,1))","v":0},{"$f":"IF(AR$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AQ137)))*(IF(AR$5=$G137,0.5,1))","v":0},{"$f":"IF(AS$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AR137)))*(IF(AS$5=$G137,0.5,1))","v":0},{"$f":"IF(AT$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AS137)))*(IF(AT$5=$G137,0.5,1))","v":0},{"$f":"IF(AU$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AT137)))*(IF(AU$5=$G137,0.5,1))","v":0},{"$f":"IF(AV$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AU137)))*(IF(AV$5=$G137,0.5,1))","v":0},{"$f":"IF(AW$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AV137)))*(IF(AW$5=$G137,0.5,1))","v":0},{"$f":"IF(AX$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AW137)))*(IF(AX$5=$G137,0.5,1))","v":0},{"$f":"IF(AY$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AX137)))*(IF(AY$5=$G137,0.5,1))","v":0},{"$f":"IF(AZ$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AY137)))*(IF(AZ$5=$G137,0.5,1))","v":0},{"$f":"IF(BA$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:AZ137)))*(IF(BA$5=$G137,0.5,1))","v":0},{"$f":"IF(BB$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:BA137)))*(IF(BB$5=$G137,0.5,1))","v":0},{"$f":"IF(BC$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:BB137)))*(IF(BC$5=$G137,0.5,1))","v":0},{"$f":"IF(BD$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:BC137)))*(IF(BD$5=$G137,0.5,1))","v":0},{"$f":"IF(BE$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:BD137)))*(IF(BE$5=$G137,0.5,1))","v":0},{"$f":"IF(BF$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:BE137)))*(IF(BF$5=$G137,0.5,1))","v":0},{"$f":"IF(BG$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:BF137)))*(IF(BG$5=$G137,0.5,1))","v":0},{"$f":"IF(BH$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:BG137)))*(IF(BH$5=$G137,0.5,1))","v":0},{"$f":"IF(BI$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:BH137)))*(IF(BI$5=$G137,0.5,1))","v":0},{"$f":"IF(BJ$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:BI137)))*(IF(BJ$5=$G137,0.5,1))","v":0},{"$f":"IF(BK$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:BJ137)))*(IF(BK$5=$G137,0.5,1))","v":0},{"$f":"IF(BL$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:BK137)))*(IF(BL$5=$G137,0.5,1))","v":0},{"$f":"IF(BM$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:BL137)))*(IF(BM$5=$G137,0.5,1))","v":0},{"$f":"IF(BN$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:BM137)))*(IF(BN$5=$G137,0.5,1))","v":0},{"$f":"IF(BO$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:BN137)))*(IF(BO$5=$G137,0.5,1))","v":0},{"$f":"IF(BP$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:BO137)))*(IF(BP$5=$G137,0.5,1))","v":0},{"$f":"IF(BQ$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:BP137)))*(IF(BQ$5=$G137,0.5,1))","v":0},{"$f":"IF(BR$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:BQ137)))*(IF(BR$5=$G137,0.5,1))","v":0},{"$f":"IF(BS$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:BR137)))*(IF(BS$5=$G137,0.5,1))","v":0},{"$f":"IF(BT$5<$G137,0,MAX($I137*$H137,$I137-SUM($K137:BS137)))*(IF(BT$5=$G137,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","MT3A",null,2016,4.8000000000000001E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:K138)))*(IF(L$5=$G138,0.5,1))","v":0},{"$f":"IF(M$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:L138)))*(IF(M$5=$G138,0.5,1))","v":0},{"$f":"IF(N$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:M138)))*(IF(N$5=$G138,0.5,1))","v":-264.05192123497903},{"$f":"IF(O$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:N138)))*(IF(O$5=$G138,0.5,1))","v":-528.10384246995807},{"$f":"IF(P$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:O138)))*(IF(P$5=$G138,0.5,1))","v":-528.10384246995807},{"$f":"IF(Q$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:P138)))*(IF(Q$5=$G138,0.5,1))","v":-528.10384246995807},{"$f":"IF(R$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:Q138)))*(IF(R$5=$G138,0.5,1))","v":-528.10384246995807},{"$f":"IF(S$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:R138)))*(IF(S$5=$G138,0.5,1))","v":-528.10384246995807},{"$f":"IF(T$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:S138)))*(IF(T$5=$G138,0.5,1))","v":-528.10384246995807},{"$f":"IF(U$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:T138)))*(IF(U$5=$G138,0.5,1))","v":-528.10384246995807},{"$f":"IF(V$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:U138)))*(IF(V$5=$G138,0.5,1))","v":-528.10384246995807},{"$f":"IF(W$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:V138)))*(IF(W$5=$G138,0.5,1))","v":-528.10384246995807},{"$f":"IF(X$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:W138)))*(IF(X$5=$G138,0.5,1))","v":-528.10384246995807},{"$f":"IF(Y$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:X138)))*(IF(Y$5=$G138,0.5,1))","v":-528.10384246995807},{"$f":"IF(Z$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:Y138)))*(IF(Z$5=$G138,0.5,1))","v":-528.10384246995807},{"$f":"IF(AA$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:Z138)))*(IF(AA$5=$G138,0.5,1))","v":-528.10384246995807},{"$f":"IF(AB$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AA138)))*(IF(AB$5=$G138,0.5,1))","v":-528.10384246995807},{"$f":"IF(AC$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AB138)))*(IF(AC$5=$G138,0.5,1))","v":-528.10384246995807},{"$f":"IF(AD$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AC138)))*(IF(AD$5=$G138,0.5,1))","v":-528.10384246995807},{"$f":"IF(AE$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AD138)))*(IF(AE$5=$G138,0.5,1))","v":-528.10384246995807},{"$f":"IF(AF$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AE138)))*(IF(AF$5=$G138,0.5,1))","v":-528.10384246995807},{"$f":"IF(AG$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AF138)))*(IF(AG$5=$G138,0.5,1))","v":-528.10384246995807},{"$f":"IF(AH$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AG138)))*(IF(AH$5=$G138,0.5,1))","v":-528.10384246995807},{"$f":"IF(AI$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AH138)))*(IF(AI$5=$G138,0.5,1))","v":-176.03461415665151},{"$f":"IF(AJ$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AI138)))*(IF(AJ$5=$G138,0.5,1))","v":0},{"$f":"IF(AK$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AJ138)))*(IF(AK$5=$G138,0.5,1))","v":0},{"$f":"IF(AL$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AK138)))*(IF(AL$5=$G138,0.5,1))","v":0},{"$f":"IF(AM$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AL138)))*(IF(AM$5=$G138,0.5,1))","v":0},{"$f":"IF(AN$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AM138)))*(IF(AN$5=$G138,0.5,1))","v":0},{"$f":"IF(AO$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AN138)))*(IF(AO$5=$G138,0.5,1))","v":0},{"$f":"IF(AP$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AO138)))*(IF(AP$5=$G138,0.5,1))","v":0},{"$f":"IF(AQ$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AP138)))*(IF(AQ$5=$G138,0.5,1))","v":0},{"$f":"IF(AR$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AQ138)))*(IF(AR$5=$G138,0.5,1))","v":0},{"$f":"IF(AS$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AR138)))*(IF(AS$5=$G138,0.5,1))","v":0},{"$f":"IF(AT$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AS138)))*(IF(AT$5=$G138,0.5,1))","v":0},{"$f":"IF(AU$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AT138)))*(IF(AU$5=$G138,0.5,1))","v":0},{"$f":"IF(AV$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AU138)))*(IF(AV$5=$G138,0.5,1))","v":0},{"$f":"IF(AW$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AV138)))*(IF(AW$5=$G138,0.5,1))","v":0},{"$f":"IF(AX$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AW138)))*(IF(AX$5=$G138,0.5,1))","v":0},{"$f":"IF(AY$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AX138)))*(IF(AY$5=$G138,0.5,1))","v":0},{"$f":"IF(AZ$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AY138)))*(IF(AZ$5=$G138,0.5,1))","v":0},{"$f":"IF(BA$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:AZ138)))*(IF(BA$5=$G138,0.5,1))","v":0},{"$f":"IF(BB$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:BA138)))*(IF(BB$5=$G138,0.5,1))","v":0},{"$f":"IF(BC$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:BB138)))*(IF(BC$5=$G138,0.5,1))","v":0},{"$f":"IF(BD$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:BC138)))*(IF(BD$5=$G138,0.5,1))","v":0},{"$f":"IF(BE$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:BD138)))*(IF(BE$5=$G138,0.5,1))","v":0},{"$f":"IF(BF$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:BE138)))*(IF(BF$5=$G138,0.5,1))","v":0},{"$f":"IF(BG$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:BF138)))*(IF(BG$5=$G138,0.5,1))","v":0},{"$f":"IF(BH$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:BG138)))*(IF(BH$5=$G138,0.5,1))","v":0},{"$f":"IF(BI$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:BH138)))*(IF(BI$5=$G138,0.5,1))","v":0},{"$f":"IF(BJ$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:BI138)))*(IF(BJ$5=$G138,0.5,1))","v":0},{"$f":"IF(BK$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:BJ138)))*(IF(BK$5=$G138,0.5,1))","v":0},{"$f":"IF(BL$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:BK138)))*(IF(BL$5=$G138,0.5,1))","v":0},{"$f":"IF(BM$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:BL138)))*(IF(BM$5=$G138,0.5,1))","v":0},{"$f":"IF(BN$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:BM138)))*(IF(BN$5=$G138,0.5,1))","v":0},{"$f":"IF(BO$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:BN138)))*(IF(BO$5=$G138,0.5,1))","v":0},{"$f":"IF(BP$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:BO138)))*(IF(BP$5=$G138,0.5,1))","v":0},{"$f":"IF(BQ$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:BP138)))*(IF(BQ$5=$G138,0.5,1))","v":0},{"$f":"IF(BR$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:BQ138)))*(IF(BR$5=$G138,0.5,1))","v":0},{"$f":"IF(BS$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:BR138)))*(IF(BS$5=$G138,0.5,1))","v":0},{"$f":"IF(BT$5<$G138,0,MAX($I138*$H138,$I138-SUM($K138:BS138)))*(IF(BT$5=$G138,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","MT3B",null,2016,4.8000000000000001E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:K139)))*(IF(L$5=$G139,0.5,1))","v":0},{"$f":"IF(M$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:L139)))*(IF(M$5=$G139,0.5,1))","v":0},{"$f":"IF(N$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:M139)))*(IF(N$5=$G139,0.5,1))","v":-264.05192123497903},{"$f":"IF(O$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:N139)))*(IF(O$5=$G139,0.5,1))","v":-528.10384246995807},{"$f":"IF(P$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:O139)))*(IF(P$5=$G139,0.5,1))","v":-528.10384246995807},{"$f":"IF(Q$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:P139)))*(IF(Q$5=$G139,0.5,1))","v":-528.10384246995807},{"$f":"IF(R$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:Q139)))*(IF(R$5=$G139,0.5,1))","v":-528.10384246995807},{"$f":"IF(S$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:R139)))*(IF(S$5=$G139,0.5,1))","v":-528.10384246995807},{"$f":"IF(T$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:S139)))*(IF(T$5=$G139,0.5,1))","v":-528.10384246995807},{"$f":"IF(U$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:T139)))*(IF(U$5=$G139,0.5,1))","v":-528.10384246995807},{"$f":"IF(V$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:U139)))*(IF(V$5=$G139,0.5,1))","v":-528.10384246995807},{"$f":"IF(W$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:V139)))*(IF(W$5=$G139,0.5,1))","v":-528.10384246995807},{"$f":"IF(X$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:W139)))*(IF(X$5=$G139,0.5,1))","v":-528.10384246995807},{"$f":"IF(Y$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:X139)))*(IF(Y$5=$G139,0.5,1))","v":-528.10384246995807},{"$f":"IF(Z$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:Y139)))*(IF(Z$5=$G139,0.5,1))","v":-528.10384246995807},{"$f":"IF(AA$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:Z139)))*(IF(AA$5=$G139,0.5,1))","v":-528.10384246995807},{"$f":"IF(AB$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AA139)))*(IF(AB$5=$G139,0.5,1))","v":-528.10384246995807},{"$f":"IF(AC$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AB139)))*(IF(AC$5=$G139,0.5,1))","v":-528.10384246995807},{"$f":"IF(AD$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AC139)))*(IF(AD$5=$G139,0.5,1))","v":-528.10384246995807},{"$f":"IF(AE$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AD139)))*(IF(AE$5=$G139,0.5,1))","v":-528.10384246995807},{"$f":"IF(AF$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AE139)))*(IF(AF$5=$G139,0.5,1))","v":-528.10384246995807},{"$f":"IF(AG$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AF139)))*(IF(AG$5=$G139,0.5,1))","v":-528.10384246995807},{"$f":"IF(AH$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AG139)))*(IF(AH$5=$G139,0.5,1))","v":-528.10384246995807},{"$f":"IF(AI$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AH139)))*(IF(AI$5=$G139,0.5,1))","v":-176.03461415665151},{"$f":"IF(AJ$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AI139)))*(IF(AJ$5=$G139,0.5,1))","v":0},{"$f":"IF(AK$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AJ139)))*(IF(AK$5=$G139,0.5,1))","v":0},{"$f":"IF(AL$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AK139)))*(IF(AL$5=$G139,0.5,1))","v":0},{"$f":"IF(AM$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AL139)))*(IF(AM$5=$G139,0.5,1))","v":0},{"$f":"IF(AN$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AM139)))*(IF(AN$5=$G139,0.5,1))","v":0},{"$f":"IF(AO$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AN139)))*(IF(AO$5=$G139,0.5,1))","v":0},{"$f":"IF(AP$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AO139)))*(IF(AP$5=$G139,0.5,1))","v":0},{"$f":"IF(AQ$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AP139)))*(IF(AQ$5=$G139,0.5,1))","v":0},{"$f":"IF(AR$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AQ139)))*(IF(AR$5=$G139,0.5,1))","v":0},{"$f":"IF(AS$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AR139)))*(IF(AS$5=$G139,0.5,1))","v":0},{"$f":"IF(AT$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AS139)))*(IF(AT$5=$G139,0.5,1))","v":0},{"$f":"IF(AU$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AT139)))*(IF(AU$5=$G139,0.5,1))","v":0},{"$f":"IF(AV$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AU139)))*(IF(AV$5=$G139,0.5,1))","v":0},{"$f":"IF(AW$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AV139)))*(IF(AW$5=$G139,0.5,1))","v":0},{"$f":"IF(AX$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AW139)))*(IF(AX$5=$G139,0.5,1))","v":0},{"$f":"IF(AY$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AX139)))*(IF(AY$5=$G139,0.5,1))","v":0},{"$f":"IF(AZ$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AY139)))*(IF(AZ$5=$G139,0.5,1))","v":0},{"$f":"IF(BA$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:AZ139)))*(IF(BA$5=$G139,0.5,1))","v":0},{"$f":"IF(BB$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:BA139)))*(IF(BB$5=$G139,0.5,1))","v":0},{"$f":"IF(BC$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:BB139)))*(IF(BC$5=$G139,0.5,1))","v":0},{"$f":"IF(BD$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:BC139)))*(IF(BD$5=$G139,0.5,1))","v":0},{"$f":"IF(BE$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:BD139)))*(IF(BE$5=$G139,0.5,1))","v":0},{"$f":"IF(BF$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:BE139)))*(IF(BF$5=$G139,0.5,1))","v":0},{"$f":"IF(BG$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:BF139)))*(IF(BG$5=$G139,0.5,1))","v":0},{"$f":"IF(BH$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:BG139)))*(IF(BH$5=$G139,0.5,1))","v":0},{"$f":"IF(BI$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:BH139)))*(IF(BI$5=$G139,0.5,1))","v":0},{"$f":"IF(BJ$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:BI139)))*(IF(BJ$5=$G139,0.5,1))","v":0},{"$f":"IF(BK$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:BJ139)))*(IF(BK$5=$G139,0.5,1))","v":0},{"$f":"IF(BL$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:BK139)))*(IF(BL$5=$G139,0.5,1))","v":0},{"$f":"IF(BM$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:BL139)))*(IF(BM$5=$G139,0.5,1))","v":0},{"$f":"IF(BN$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:BM139)))*(IF(BN$5=$G139,0.5,1))","v":0},{"$f":"IF(BO$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:BN139)))*(IF(BO$5=$G139,0.5,1))","v":0},{"$f":"IF(BP$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:BO139)))*(IF(BP$5=$G139,0.5,1))","v":0},{"$f":"IF(BQ$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:BP139)))*(IF(BQ$5=$G139,0.5,1))","v":0},{"$f":"IF(BR$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:BQ139)))*(IF(BR$5=$G139,0.5,1))","v":0},{"$f":"IF(BS$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:BR139)))*(IF(BS$5=$G139,0.5,1))","v":0},{"$f":"IF(BT$5<$G139,0,MAX($I139*$H139,$I139-SUM($K139:BS139)))*(IF(BT$5=$G139,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","MT3C",null,2016,4.8000000000000001E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:K140)))*(IF(L$5=$G140,0.5,1))","v":0},{"$f":"IF(M$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:L140)))*(IF(M$5=$G140,0.5,1))","v":0},{"$f":"IF(N$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:M140)))*(IF(N$5=$G140,0.5,1))","v":-264.05192123497903},{"$f":"IF(O$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:N140)))*(IF(O$5=$G140,0.5,1))","v":-528.10384246995807},{"$f":"IF(P$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:O140)))*(IF(P$5=$G140,0.5,1))","v":-528.10384246995807},{"$f":"IF(Q$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:P140)))*(IF(Q$5=$G140,0.5,1))","v":-528.10384246995807},{"$f":"IF(R$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:Q140)))*(IF(R$5=$G140,0.5,1))","v":-528.10384246995807},{"$f":"IF(S$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:R140)))*(IF(S$5=$G140,0.5,1))","v":-528.10384246995807},{"$f":"IF(T$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:S140)))*(IF(T$5=$G140,0.5,1))","v":-528.10384246995807},{"$f":"IF(U$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:T140)))*(IF(U$5=$G140,0.5,1))","v":-528.10384246995807},{"$f":"IF(V$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:U140)))*(IF(V$5=$G140,0.5,1))","v":-528.10384246995807},{"$f":"IF(W$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:V140)))*(IF(W$5=$G140,0.5,1))","v":-528.10384246995807},{"$f":"IF(X$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:W140)))*(IF(X$5=$G140,0.5,1))","v":-528.10384246995807},{"$f":"IF(Y$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:X140)))*(IF(Y$5=$G140,0.5,1))","v":-528.10384246995807},{"$f":"IF(Z$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:Y140)))*(IF(Z$5=$G140,0.5,1))","v":-528.10384246995807},{"$f":"IF(AA$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:Z140)))*(IF(AA$5=$G140,0.5,1))","v":-528.10384246995807},{"$f":"IF(AB$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AA140)))*(IF(AB$5=$G140,0.5,1))","v":-528.10384246995807},{"$f":"IF(AC$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AB140)))*(IF(AC$5=$G140,0.5,1))","v":-528.10384246995807},{"$f":"IF(AD$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AC140)))*(IF(AD$5=$G140,0.5,1))","v":-528.10384246995807},{"$f":"IF(AE$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AD140)))*(IF(AE$5=$G140,0.5,1))","v":-528.10384246995807},{"$f":"IF(AF$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AE140)))*(IF(AF$5=$G140,0.5,1))","v":-528.10384246995807},{"$f":"IF(AG$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AF140)))*(IF(AG$5=$G140,0.5,1))","v":-528.10384246995807},{"$f":"IF(AH$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AG140)))*(IF(AH$5=$G140,0.5,1))","v":-528.10384246995807},{"$f":"IF(AI$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AH140)))*(IF(AI$5=$G140,0.5,1))","v":-176.03461415665151},{"$f":"IF(AJ$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AI140)))*(IF(AJ$5=$G140,0.5,1))","v":0},{"$f":"IF(AK$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AJ140)))*(IF(AK$5=$G140,0.5,1))","v":0},{"$f":"IF(AL$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AK140)))*(IF(AL$5=$G140,0.5,1))","v":0},{"$f":"IF(AM$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AL140)))*(IF(AM$5=$G140,0.5,1))","v":0},{"$f":"IF(AN$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AM140)))*(IF(AN$5=$G140,0.5,1))","v":0},{"$f":"IF(AO$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AN140)))*(IF(AO$5=$G140,0.5,1))","v":0},{"$f":"IF(AP$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AO140)))*(IF(AP$5=$G140,0.5,1))","v":0},{"$f":"IF(AQ$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AP140)))*(IF(AQ$5=$G140,0.5,1))","v":0},{"$f":"IF(AR$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AQ140)))*(IF(AR$5=$G140,0.5,1))","v":0},{"$f":"IF(AS$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AR140)))*(IF(AS$5=$G140,0.5,1))","v":0},{"$f":"IF(AT$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AS140)))*(IF(AT$5=$G140,0.5,1))","v":0},{"$f":"IF(AU$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AT140)))*(IF(AU$5=$G140,0.5,1))","v":0},{"$f":"IF(AV$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AU140)))*(IF(AV$5=$G140,0.5,1))","v":0},{"$f":"IF(AW$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AV140)))*(IF(AW$5=$G140,0.5,1))","v":0},{"$f":"IF(AX$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AW140)))*(IF(AX$5=$G140,0.5,1))","v":0},{"$f":"IF(AY$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AX140)))*(IF(AY$5=$G140,0.5,1))","v":0},{"$f":"IF(AZ$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AY140)))*(IF(AZ$5=$G140,0.5,1))","v":0},{"$f":"IF(BA$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:AZ140)))*(IF(BA$5=$G140,0.5,1))","v":0},{"$f":"IF(BB$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:BA140)))*(IF(BB$5=$G140,0.5,1))","v":0},{"$f":"IF(BC$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:BB140)))*(IF(BC$5=$G140,0.5,1))","v":0},{"$f":"IF(BD$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:BC140)))*(IF(BD$5=$G140,0.5,1))","v":0},{"$f":"IF(BE$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:BD140)))*(IF(BE$5=$G140,0.5,1))","v":0},{"$f":"IF(BF$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:BE140)))*(IF(BF$5=$G140,0.5,1))","v":0},{"$f":"IF(BG$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:BF140)))*(IF(BG$5=$G140,0.5,1))","v":0},{"$f":"IF(BH$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:BG140)))*(IF(BH$5=$G140,0.5,1))","v":0},{"$f":"IF(BI$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:BH140)))*(IF(BI$5=$G140,0.5,1))","v":0},{"$f":"IF(BJ$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:BI140)))*(IF(BJ$5=$G140,0.5,1))","v":0},{"$f":"IF(BK$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:BJ140)))*(IF(BK$5=$G140,0.5,1))","v":0},{"$f":"IF(BL$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:BK140)))*(IF(BL$5=$G140,0.5,1))","v":0},{"$f":"IF(BM$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:BL140)))*(IF(BM$5=$G140,0.5,1))","v":0},{"$f":"IF(BN$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:BM140)))*(IF(BN$5=$G140,0.5,1))","v":0},{"$f":"IF(BO$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:BN140)))*(IF(BO$5=$G140,0.5,1))","v":0},{"$f":"IF(BP$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:BO140)))*(IF(BP$5=$G140,0.5,1))","v":0},{"$f":"IF(BQ$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:BP140)))*(IF(BQ$5=$G140,0.5,1))","v":0},{"$f":"IF(BR$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:BQ140)))*(IF(BR$5=$G140,0.5,1))","v":0},{"$f":"IF(BS$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:BR140)))*(IF(BS$5=$G140,0.5,1))","v":0},{"$f":"IF(BT$5<$G140,0,MAX($I140*$H140,$I140-SUM($K140:BS140)))*(IF(BT$5=$G140,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","MT3D",null,2017,4.2000000000000003E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:K141)))*(IF(L$5=$G141,0.5,1))","v":0},{"$f":"IF(M$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:L141)))*(IF(M$5=$G141,0.5,1))","v":0},{"$f":"IF(N$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:M141)))*(IF(N$5=$G141,0.5,1))","v":0},{"$f":"IF(O$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:N141)))*(IF(O$5=$G141,0.5,1))","v":-231.04543108060665},{"$f":"IF(P$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:O141)))*(IF(P$5=$G141,0.5,1))","v":-462.09086216121329},{"$f":"IF(Q$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:P141)))*(IF(Q$5=$G141,0.5,1))","v":-462.09086216121329},{"$f":"IF(R$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:Q141)))*(IF(R$5=$G141,0.5,1))","v":-462.09086216121329},{"$f":"IF(S$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:R141)))*(IF(S$5=$G141,0.5,1))","v":-462.09086216121329},{"$f":"IF(T$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:S141)))*(IF(T$5=$G141,0.5,1))","v":-462.09086216121329},{"$f":"IF(U$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:T141)))*(IF(U$5=$G141,0.5,1))","v":-462.09086216121329},{"$f":"IF(V$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:U141)))*(IF(V$5=$G141,0.5,1))","v":-462.09086216121329},{"$f":"IF(W$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:V141)))*(IF(W$5=$G141,0.5,1))","v":-462.09086216121329},{"$f":"IF(X$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:W141)))*(IF(X$5=$G141,0.5,1))","v":-462.09086216121329},{"$f":"IF(Y$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:X141)))*(IF(Y$5=$G141,0.5,1))","v":-462.09086216121329},{"$f":"IF(Z$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:Y141)))*(IF(Z$5=$G141,0.5,1))","v":-462.09086216121329},{"$f":"IF(AA$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:Z141)))*(IF(AA$5=$G141,0.5,1))","v":-462.09086216121329},{"$f":"IF(AB$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AA141)))*(IF(AB$5=$G141,0.5,1))","v":-462.09086216121329},{"$f":"IF(AC$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AB141)))*(IF(AC$5=$G141,0.5,1))","v":-462.09086216121329},{"$f":"IF(AD$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AC141)))*(IF(AD$5=$G141,0.5,1))","v":-462.09086216121329},{"$f":"IF(AE$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AD141)))*(IF(AE$5=$G141,0.5,1))","v":-462.09086216121329},{"$f":"IF(AF$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AE141)))*(IF(AF$5=$G141,0.5,1))","v":-462.09086216121329},{"$f":"IF(AG$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AF141)))*(IF(AG$5=$G141,0.5,1))","v":-462.09086216121329},{"$f":"IF(AH$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AG141)))*(IF(AH$5=$G141,0.5,1))","v":-462.09086216121329},{"$f":"IF(AI$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AH141)))*(IF(AI$5=$G141,0.5,1))","v":-462.09086216121329},{"$f":"IF(AJ$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AI141)))*(IF(AJ$5=$G141,0.5,1))","v":-462.09086216121329},{"$f":"IF(AK$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AJ141)))*(IF(AK$5=$G141,0.5,1))","v":-462.09086216121329},{"$f":"IF(AL$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AK141)))*(IF(AL$5=$G141,0.5,1))","v":-462.09086216121329},{"$f":"IF(AM$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AL141)))*(IF(AM$5=$G141,0.5,1))","v":-143.02812400228322},{"$f":"IF(AN$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AM141)))*(IF(AN$5=$G141,0.5,1))","v":0},{"$f":"IF(AO$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AN141)))*(IF(AO$5=$G141,0.5,1))","v":0},{"$f":"IF(AP$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AO141)))*(IF(AP$5=$G141,0.5,1))","v":0},{"$f":"IF(AQ$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AP141)))*(IF(AQ$5=$G141,0.5,1))","v":0},{"$f":"IF(AR$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AQ141)))*(IF(AR$5=$G141,0.5,1))","v":0},{"$f":"IF(AS$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AR141)))*(IF(AS$5=$G141,0.5,1))","v":0},{"$f":"IF(AT$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AS141)))*(IF(AT$5=$G141,0.5,1))","v":0},{"$f":"IF(AU$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AT141)))*(IF(AU$5=$G141,0.5,1))","v":0},{"$f":"IF(AV$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AU141)))*(IF(AV$5=$G141,0.5,1))","v":0},{"$f":"IF(AW$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AV141)))*(IF(AW$5=$G141,0.5,1))","v":0},{"$f":"IF(AX$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AW141)))*(IF(AX$5=$G141,0.5,1))","v":0},{"$f":"IF(AY$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AX141)))*(IF(AY$5=$G141,0.5,1))","v":0},{"$f":"IF(AZ$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AY141)))*(IF(AZ$5=$G141,0.5,1))","v":0},{"$f":"IF(BA$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:AZ141)))*(IF(BA$5=$G141,0.5,1))","v":0},{"$f":"IF(BB$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:BA141)))*(IF(BB$5=$G141,0.5,1))","v":0},{"$f":"IF(BC$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:BB141)))*(IF(BC$5=$G141,0.5,1))","v":0},{"$f":"IF(BD$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:BC141)))*(IF(BD$5=$G141,0.5,1))","v":0},{"$f":"IF(BE$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:BD141)))*(IF(BE$5=$G141,0.5,1))","v":0},{"$f":"IF(BF$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:BE141)))*(IF(BF$5=$G141,0.5,1))","v":0},{"$f":"IF(BG$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:BF141)))*(IF(BG$5=$G141,0.5,1))","v":0},{"$f":"IF(BH$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:BG141)))*(IF(BH$5=$G141,0.5,1))","v":0},{"$f":"IF(BI$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:BH141)))*(IF(BI$5=$G141,0.5,1))","v":0},{"$f":"IF(BJ$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:BI141)))*(IF(BJ$5=$G141,0.5,1))","v":0},{"$f":"IF(BK$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:BJ141)))*(IF(BK$5=$G141,0.5,1))","v":0},{"$f":"IF(BL$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:BK141)))*(IF(BL$5=$G141,0.5,1))","v":0},{"$f":"IF(BM$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:BL141)))*(IF(BM$5=$G141,0.5,1))","v":0},{"$f":"IF(BN$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:BM141)))*(IF(BN$5=$G141,0.5,1))","v":0},{"$f":"IF(BO$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:BN141)))*(IF(BO$5=$G141,0.5,1))","v":0},{"$f":"IF(BP$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:BO141)))*(IF(BP$5=$G141,0.5,1))","v":0},{"$f":"IF(BQ$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:BP141)))*(IF(BQ$5=$G141,0.5,1))","v":0},{"$f":"IF(BR$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:BQ141)))*(IF(BR$5=$G141,0.5,1))","v":0},{"$f":"IF(BS$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:BR141)))*(IF(BS$5=$G141,0.5,1))","v":0},{"$f":"IF(BT$5<$G141,0,MAX($I141*$H141,$I141-SUM($K141:BS141)))*(IF(BT$5=$G141,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","SN4A",null,2016,4.2000000000000003E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:K142)))*(IF(L$5=$G142,0.5,1))","v":0},{"$f":"IF(M$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:L142)))*(IF(M$5=$G142,0.5,1))","v":0},{"$f":"IF(N$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:M142)))*(IF(N$5=$G142,0.5,1))","v":-231.04543108060665},{"$f":"IF(O$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:N142)))*(IF(O$5=$G142,0.5,1))","v":-462.09086216121329},{"$f":"IF(P$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:O142)))*(IF(P$5=$G142,0.5,1))","v":-462.09086216121329},{"$f":"IF(Q$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:P142)))*(IF(Q$5=$G142,0.5,1))","v":-462.09086216121329},{"$f":"IF(R$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:Q142)))*(IF(R$5=$G142,0.5,1))","v":-462.09086216121329},{"$f":"IF(S$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:R142)))*(IF(S$5=$G142,0.5,1))","v":-462.09086216121329},{"$f":"IF(T$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:S142)))*(IF(T$5=$G142,0.5,1))","v":-462.09086216121329},{"$f":"IF(U$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:T142)))*(IF(U$5=$G142,0.5,1))","v":-462.09086216121329},{"$f":"IF(V$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:U142)))*(IF(V$5=$G142,0.5,1))","v":-462.09086216121329},{"$f":"IF(W$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:V142)))*(IF(W$5=$G142,0.5,1))","v":-462.09086216121329},{"$f":"IF(X$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:W142)))*(IF(X$5=$G142,0.5,1))","v":-462.09086216121329},{"$f":"IF(Y$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:X142)))*(IF(Y$5=$G142,0.5,1))","v":-462.09086216121329},{"$f":"IF(Z$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:Y142)))*(IF(Z$5=$G142,0.5,1))","v":-462.09086216121329},{"$f":"IF(AA$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:Z142)))*(IF(AA$5=$G142,0.5,1))","v":-462.09086216121329},{"$f":"IF(AB$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AA142)))*(IF(AB$5=$G142,0.5,1))","v":-462.09086216121329},{"$f":"IF(AC$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AB142)))*(IF(AC$5=$G142,0.5,1))","v":-462.09086216121329},{"$f":"IF(AD$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AC142)))*(IF(AD$5=$G142,0.5,1))","v":-462.09086216121329},{"$f":"IF(AE$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AD142)))*(IF(AE$5=$G142,0.5,1))","v":-462.09086216121329},{"$f":"IF(AF$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AE142)))*(IF(AF$5=$G142,0.5,1))","v":-462.09086216121329},{"$f":"IF(AG$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AF142)))*(IF(AG$5=$G142,0.5,1))","v":-462.09086216121329},{"$f":"IF(AH$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AG142)))*(IF(AH$5=$G142,0.5,1))","v":-462.09086216121329},{"$f":"IF(AI$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AH142)))*(IF(AI$5=$G142,0.5,1))","v":-462.09086216121329},{"$f":"IF(AJ$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AI142)))*(IF(AJ$5=$G142,0.5,1))","v":-462.09086216121329},{"$f":"IF(AK$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AJ142)))*(IF(AK$5=$G142,0.5,1))","v":-462.09086216121329},{"$f":"IF(AL$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AK142)))*(IF(AL$5=$G142,0.5,1))","v":-143.02812400228322},{"$f":"IF(AM$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AL142)))*(IF(AM$5=$G142,0.5,1))","v":0},{"$f":"IF(AN$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AM142)))*(IF(AN$5=$G142,0.5,1))","v":0},{"$f":"IF(AO$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AN142)))*(IF(AO$5=$G142,0.5,1))","v":0},{"$f":"IF(AP$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AO142)))*(IF(AP$5=$G142,0.5,1))","v":0},{"$f":"IF(AQ$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AP142)))*(IF(AQ$5=$G142,0.5,1))","v":0},{"$f":"IF(AR$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AQ142)))*(IF(AR$5=$G142,0.5,1))","v":0},{"$f":"IF(AS$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AR142)))*(IF(AS$5=$G142,0.5,1))","v":0},{"$f":"IF(AT$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AS142)))*(IF(AT$5=$G142,0.5,1))","v":0},{"$f":"IF(AU$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AT142)))*(IF(AU$5=$G142,0.5,1))","v":0},{"$f":"IF(AV$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AU142)))*(IF(AV$5=$G142,0.5,1))","v":0},{"$f":"IF(AW$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AV142)))*(IF(AW$5=$G142,0.5,1))","v":0},{"$f":"IF(AX$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AW142)))*(IF(AX$5=$G142,0.5,1))","v":0},{"$f":"IF(AY$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AX142)))*(IF(AY$5=$G142,0.5,1))","v":0},{"$f":"IF(AZ$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AY142)))*(IF(AZ$5=$G142,0.5,1))","v":0},{"$f":"IF(BA$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:AZ142)))*(IF(BA$5=$G142,0.5,1))","v":0},{"$f":"IF(BB$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:BA142)))*(IF(BB$5=$G142,0.5,1))","v":0},{"$f":"IF(BC$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:BB142)))*(IF(BC$5=$G142,0.5,1))","v":0},{"$f":"IF(BD$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:BC142)))*(IF(BD$5=$G142,0.5,1))","v":0},{"$f":"IF(BE$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:BD142)))*(IF(BE$5=$G142,0.5,1))","v":0},{"$f":"IF(BF$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:BE142)))*(IF(BF$5=$G142,0.5,1))","v":0},{"$f":"IF(BG$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:BF142)))*(IF(BG$5=$G142,0.5,1))","v":0},{"$f":"IF(BH$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:BG142)))*(IF(BH$5=$G142,0.5,1))","v":0},{"$f":"IF(BI$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:BH142)))*(IF(BI$5=$G142,0.5,1))","v":0},{"$f":"IF(BJ$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:BI142)))*(IF(BJ$5=$G142,0.5,1))","v":0},{"$f":"IF(BK$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:BJ142)))*(IF(BK$5=$G142,0.5,1))","v":0},{"$f":"IF(BL$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:BK142)))*(IF(BL$5=$G142,0.5,1))","v":0},{"$f":"IF(BM$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:BL142)))*(IF(BM$5=$G142,0.5,1))","v":0},{"$f":"IF(BN$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:BM142)))*(IF(BN$5=$G142,0.5,1))","v":0},{"$f":"IF(BO$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:BN142)))*(IF(BO$5=$G142,0.5,1))","v":0},{"$f":"IF(BP$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:BO142)))*(IF(BP$5=$G142,0.5,1))","v":0},{"$f":"IF(BQ$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:BP142)))*(IF(BQ$5=$G142,0.5,1))","v":0},{"$f":"IF(BR$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:BQ142)))*(IF(BR$5=$G142,0.5,1))","v":0},{"$f":"IF(BS$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:BR142)))*(IF(BS$5=$G142,0.5,1))","v":0},{"$f":"IF(BT$5<$G142,0,MAX($I142*$H142,$I142-SUM($K142:BS142)))*(IF(BT$5=$G142,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","SN4B",null,2016,5.7000000000000002E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:K143)))*(IF(L$5=$G143,0.5,1))","v":0},{"$f":"IF(M$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:L143)))*(IF(M$5=$G143,0.5,1))","v":0},{"$f":"IF(N$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:M143)))*(IF(N$5=$G143,0.5,1))","v":-313.56165646653761},{"$f":"IF(O$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:N143)))*(IF(O$5=$G143,0.5,1))","v":-627.12331293307523},{"$f":"IF(P$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:O143)))*(IF(P$5=$G143,0.5,1))","v":-627.12331293307523},{"$f":"IF(Q$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:P143)))*(IF(Q$5=$G143,0.5,1))","v":-627.12331293307523},{"$f":"IF(R$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:Q143)))*(IF(R$5=$G143,0.5,1))","v":-627.12331293307523},{"$f":"IF(S$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:R143)))*(IF(S$5=$G143,0.5,1))","v":-627.12331293307523},{"$f":"IF(T$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:S143)))*(IF(T$5=$G143,0.5,1))","v":-627.12331293307523},{"$f":"IF(U$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:T143)))*(IF(U$5=$G143,0.5,1))","v":-627.12331293307523},{"$f":"IF(V$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:U143)))*(IF(V$5=$G143,0.5,1))","v":-627.12331293307523},{"$f":"IF(W$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:V143)))*(IF(W$5=$G143,0.5,1))","v":-627.12331293307523},{"$f":"IF(X$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:W143)))*(IF(X$5=$G143,0.5,1))","v":-627.12331293307523},{"$f":"IF(Y$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:X143)))*(IF(Y$5=$G143,0.5,1))","v":-627.12331293307523},{"$f":"IF(Z$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:Y143)))*(IF(Z$5=$G143,0.5,1))","v":-627.12331293307523},{"$f":"IF(AA$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:Z143)))*(IF(AA$5=$G143,0.5,1))","v":-627.12331293307523},{"$f":"IF(AB$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AA143)))*(IF(AB$5=$G143,0.5,1))","v":-627.12331293307523},{"$f":"IF(AC$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AB143)))*(IF(AC$5=$G143,0.5,1))","v":-627.12331293307523},{"$f":"IF(AD$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AC143)))*(IF(AD$5=$G143,0.5,1))","v":-627.12331293307523},{"$f":"IF(AE$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AD143)))*(IF(AE$5=$G143,0.5,1))","v":-627.12331293307523},{"$f":"IF(AF$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AE143)))*(IF(AF$5=$G143,0.5,1))","v":-27.505408461975094},{"$f":"IF(AG$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AF143)))*(IF(AG$5=$G143,0.5,1))","v":0},{"$f":"IF(AH$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AG143)))*(IF(AH$5=$G143,0.5,1))","v":0},{"$f":"IF(AI$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AH143)))*(IF(AI$5=$G143,0.5,1))","v":0},{"$f":"IF(AJ$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AI143)))*(IF(AJ$5=$G143,0.5,1))","v":0},{"$f":"IF(AK$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AJ143)))*(IF(AK$5=$G143,0.5,1))","v":0},{"$f":"IF(AL$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AK143)))*(IF(AL$5=$G143,0.5,1))","v":0},{"$f":"IF(AM$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AL143)))*(IF(AM$5=$G143,0.5,1))","v":0},{"$f":"IF(AN$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AM143)))*(IF(AN$5=$G143,0.5,1))","v":0},{"$f":"IF(AO$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AN143)))*(IF(AO$5=$G143,0.5,1))","v":0},{"$f":"IF(AP$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AO143)))*(IF(AP$5=$G143,0.5,1))","v":0},{"$f":"IF(AQ$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AP143)))*(IF(AQ$5=$G143,0.5,1))","v":0},{"$f":"IF(AR$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AQ143)))*(IF(AR$5=$G143,0.5,1))","v":0},{"$f":"IF(AS$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AR143)))*(IF(AS$5=$G143,0.5,1))","v":0},{"$f":"IF(AT$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AS143)))*(IF(AT$5=$G143,0.5,1))","v":0},{"$f":"IF(AU$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AT143)))*(IF(AU$5=$G143,0.5,1))","v":0},{"$f":"IF(AV$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AU143)))*(IF(AV$5=$G143,0.5,1))","v":0},{"$f":"IF(AW$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AV143)))*(IF(AW$5=$G143,0.5,1))","v":0},{"$f":"IF(AX$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AW143)))*(IF(AX$5=$G143,0.5,1))","v":0},{"$f":"IF(AY$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AX143)))*(IF(AY$5=$G143,0.5,1))","v":0},{"$f":"IF(AZ$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AY143)))*(IF(AZ$5=$G143,0.5,1))","v":0},{"$f":"IF(BA$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:AZ143)))*(IF(BA$5=$G143,0.5,1))","v":0},{"$f":"IF(BB$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:BA143)))*(IF(BB$5=$G143,0.5,1))","v":0},{"$f":"IF(BC$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:BB143)))*(IF(BC$5=$G143,0.5,1))","v":0},{"$f":"IF(BD$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:BC143)))*(IF(BD$5=$G143,0.5,1))","v":0},{"$f":"IF(BE$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:BD143)))*(IF(BE$5=$G143,0.5,1))","v":0},{"$f":"IF(BF$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:BE143)))*(IF(BF$5=$G143,0.5,1))","v":0},{"$f":"IF(BG$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:BF143)))*(IF(BG$5=$G143,0.5,1))","v":0},{"$f":"IF(BH$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:BG143)))*(IF(BH$5=$G143,0.5,1))","v":0},{"$f":"IF(BI$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:BH143)))*(IF(BI$5=$G143,0.5,1))","v":0},{"$f":"IF(BJ$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:BI143)))*(IF(BJ$5=$G143,0.5,1))","v":0},{"$f":"IF(BK$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:BJ143)))*(IF(BK$5=$G143,0.5,1))","v":0},{"$f":"IF(BL$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:BK143)))*(IF(BL$5=$G143,0.5,1))","v":0},{"$f":"IF(BM$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:BL143)))*(IF(BM$5=$G143,0.5,1))","v":0},{"$f":"IF(BN$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:BM143)))*(IF(BN$5=$G143,0.5,1))","v":0},{"$f":"IF(BO$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:BN143)))*(IF(BO$5=$G143,0.5,1))","v":0},{"$f":"IF(BP$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:BO143)))*(IF(BP$5=$G143,0.5,1))","v":0},{"$f":"IF(BQ$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:BP143)))*(IF(BQ$5=$G143,0.5,1))","v":0},{"$f":"IF(BR$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:BQ143)))*(IF(BR$5=$G143,0.5,1))","v":0},{"$f":"IF(BS$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:BR143)))*(IF(BS$5=$G143,0.5,1))","v":0},{"$f":"IF(BT$5<$G143,0,MAX($I143*$H143,$I143-SUM($K143:BS143)))*(IF(BT$5=$G143,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","SN4C",null,2016,5.7000000000000002E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:K144)))*(IF(L$5=$G144,0.5,1))","v":0},{"$f":"IF(M$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:L144)))*(IF(M$5=$G144,0.5,1))","v":0},{"$f":"IF(N$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:M144)))*(IF(N$5=$G144,0.5,1))","v":-313.56165646653761},{"$f":"IF(O$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:N144)))*(IF(O$5=$G144,0.5,1))","v":-627.12331293307523},{"$f":"IF(P$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:O144)))*(IF(P$5=$G144,0.5,1))","v":-627.12331293307523},{"$f":"IF(Q$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:P144)))*(IF(Q$5=$G144,0.5,1))","v":-627.12331293307523},{"$f":"IF(R$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:Q144)))*(IF(R$5=$G144,0.5,1))","v":-627.12331293307523},{"$f":"IF(S$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:R144)))*(IF(S$5=$G144,0.5,1))","v":-627.12331293307523},{"$f":"IF(T$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:S144)))*(IF(T$5=$G144,0.5,1))","v":-627.12331293307523},{"$f":"IF(U$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:T144)))*(IF(U$5=$G144,0.5,1))","v":-627.12331293307523},{"$f":"IF(V$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:U144)))*(IF(V$5=$G144,0.5,1))","v":-627.12331293307523},{"$f":"IF(W$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:V144)))*(IF(W$5=$G144,0.5,1))","v":-627.12331293307523},{"$f":"IF(X$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:W144)))*(IF(X$5=$G144,0.5,1))","v":-627.12331293307523},{"$f":"IF(Y$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:X144)))*(IF(Y$5=$G144,0.5,1))","v":-627.12331293307523},{"$f":"IF(Z$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:Y144)))*(IF(Z$5=$G144,0.5,1))","v":-627.12331293307523},{"$f":"IF(AA$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:Z144)))*(IF(AA$5=$G144,0.5,1))","v":-627.12331293307523},{"$f":"IF(AB$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AA144)))*(IF(AB$5=$G144,0.5,1))","v":-627.12331293307523},{"$f":"IF(AC$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AB144)))*(IF(AC$5=$G144,0.5,1))","v":-627.12331293307523},{"$f":"IF(AD$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AC144)))*(IF(AD$5=$G144,0.5,1))","v":-627.12331293307523},{"$f":"IF(AE$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AD144)))*(IF(AE$5=$G144,0.5,1))","v":-627.12331293307523},{"$f":"IF(AF$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AE144)))*(IF(AF$5=$G144,0.5,1))","v":-27.505408461975094},{"$f":"IF(AG$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AF144)))*(IF(AG$5=$G144,0.5,1))","v":0},{"$f":"IF(AH$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AG144)))*(IF(AH$5=$G144,0.5,1))","v":0},{"$f":"IF(AI$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AH144)))*(IF(AI$5=$G144,0.5,1))","v":0},{"$f":"IF(AJ$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AI144)))*(IF(AJ$5=$G144,0.5,1))","v":0},{"$f":"IF(AK$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AJ144)))*(IF(AK$5=$G144,0.5,1))","v":0},{"$f":"IF(AL$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AK144)))*(IF(AL$5=$G144,0.5,1))","v":0},{"$f":"IF(AM$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AL144)))*(IF(AM$5=$G144,0.5,1))","v":0},{"$f":"IF(AN$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AM144)))*(IF(AN$5=$G144,0.5,1))","v":0},{"$f":"IF(AO$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AN144)))*(IF(AO$5=$G144,0.5,1))","v":0},{"$f":"IF(AP$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AO144)))*(IF(AP$5=$G144,0.5,1))","v":0},{"$f":"IF(AQ$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AP144)))*(IF(AQ$5=$G144,0.5,1))","v":0},{"$f":"IF(AR$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AQ144)))*(IF(AR$5=$G144,0.5,1))","v":0},{"$f":"IF(AS$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AR144)))*(IF(AS$5=$G144,0.5,1))","v":0},{"$f":"IF(AT$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AS144)))*(IF(AT$5=$G144,0.5,1))","v":0},{"$f":"IF(AU$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AT144)))*(IF(AU$5=$G144,0.5,1))","v":0},{"$f":"IF(AV$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AU144)))*(IF(AV$5=$G144,0.5,1))","v":0},{"$f":"IF(AW$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AV144)))*(IF(AW$5=$G144,0.5,1))","v":0},{"$f":"IF(AX$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AW144)))*(IF(AX$5=$G144,0.5,1))","v":0},{"$f":"IF(AY$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AX144)))*(IF(AY$5=$G144,0.5,1))","v":0},{"$f":"IF(AZ$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AY144)))*(IF(AZ$5=$G144,0.5,1))","v":0},{"$f":"IF(BA$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:AZ144)))*(IF(BA$5=$G144,0.5,1))","v":0},{"$f":"IF(BB$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:BA144)))*(IF(BB$5=$G144,0.5,1))","v":0},{"$f":"IF(BC$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:BB144)))*(IF(BC$5=$G144,0.5,1))","v":0},{"$f":"IF(BD$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:BC144)))*(IF(BD$5=$G144,0.5,1))","v":0},{"$f":"IF(BE$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:BD144)))*(IF(BE$5=$G144,0.5,1))","v":0},{"$f":"IF(BF$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:BE144)))*(IF(BF$5=$G144,0.5,1))","v":0},{"$f":"IF(BG$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:BF144)))*(IF(BG$5=$G144,0.5,1))","v":0},{"$f":"IF(BH$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:BG144)))*(IF(BH$5=$G144,0.5,1))","v":0},{"$f":"IF(BI$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:BH144)))*(IF(BI$5=$G144,0.5,1))","v":0},{"$f":"IF(BJ$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:BI144)))*(IF(BJ$5=$G144,0.5,1))","v":0},{"$f":"IF(BK$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:BJ144)))*(IF(BK$5=$G144,0.5,1))","v":0},{"$f":"IF(BL$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:BK144)))*(IF(BL$5=$G144,0.5,1))","v":0},{"$f":"IF(BM$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:BL144)))*(IF(BM$5=$G144,0.5,1))","v":0},{"$f":"IF(BN$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:BM144)))*(IF(BN$5=$G144,0.5,1))","v":0},{"$f":"IF(BO$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:BN144)))*(IF(BO$5=$G144,0.5,1))","v":0},{"$f":"IF(BP$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:BO144)))*(IF(BP$5=$G144,0.5,1))","v":0},{"$f":"IF(BQ$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:BP144)))*(IF(BQ$5=$G144,0.5,1))","v":0},{"$f":"IF(BR$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:BQ144)))*(IF(BR$5=$G144,0.5,1))","v":0},{"$f":"IF(BS$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:BR144)))*(IF(BS$5=$G144,0.5,1))","v":0},{"$f":"IF(BT$5<$G144,0,MAX($I144*$H144,$I144-SUM($K144:BS144)))*(IF(BT$5=$G144,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","SN4D",null,2016,5.7000000000000002E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:K145)))*(IF(L$5=$G145,0.5,1))","v":0},{"$f":"IF(M$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:L145)))*(IF(M$5=$G145,0.5,1))","v":0},{"$f":"IF(N$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:M145)))*(IF(N$5=$G145,0.5,1))","v":-313.56165646653761},{"$f":"IF(O$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:N145)))*(IF(O$5=$G145,0.5,1))","v":-627.12331293307523},{"$f":"IF(P$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:O145)))*(IF(P$5=$G145,0.5,1))","v":-627.12331293307523},{"$f":"IF(Q$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:P145)))*(IF(Q$5=$G145,0.5,1))","v":-627.12331293307523},{"$f":"IF(R$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:Q145)))*(IF(R$5=$G145,0.5,1))","v":-627.12331293307523},{"$f":"IF(S$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:R145)))*(IF(S$5=$G145,0.5,1))","v":-627.12331293307523},{"$f":"IF(T$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:S145)))*(IF(T$5=$G145,0.5,1))","v":-627.12331293307523},{"$f":"IF(U$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:T145)))*(IF(U$5=$G145,0.5,1))","v":-627.12331293307523},{"$f":"IF(V$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:U145)))*(IF(V$5=$G145,0.5,1))","v":-627.12331293307523},{"$f":"IF(W$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:V145)))*(IF(W$5=$G145,0.5,1))","v":-627.12331293307523},{"$f":"IF(X$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:W145)))*(IF(X$5=$G145,0.5,1))","v":-627.12331293307523},{"$f":"IF(Y$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:X145)))*(IF(Y$5=$G145,0.5,1))","v":-627.12331293307523},{"$f":"IF(Z$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:Y145)))*(IF(Z$5=$G145,0.5,1))","v":-627.12331293307523},{"$f":"IF(AA$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:Z145)))*(IF(AA$5=$G145,0.5,1))","v":-627.12331293307523},{"$f":"IF(AB$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AA145)))*(IF(AB$5=$G145,0.5,1))","v":-627.12331293307523},{"$f":"IF(AC$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AB145)))*(IF(AC$5=$G145,0.5,1))","v":-627.12331293307523},{"$f":"IF(AD$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AC145)))*(IF(AD$5=$G145,0.5,1))","v":-627.12331293307523},{"$f":"IF(AE$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AD145)))*(IF(AE$5=$G145,0.5,1))","v":-627.12331293307523},{"$f":"IF(AF$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AE145)))*(IF(AF$5=$G145,0.5,1))","v":-27.505408461975094},{"$f":"IF(AG$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AF145)))*(IF(AG$5=$G145,0.5,1))","v":0},{"$f":"IF(AH$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AG145)))*(IF(AH$5=$G145,0.5,1))","v":0},{"$f":"IF(AI$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AH145)))*(IF(AI$5=$G145,0.5,1))","v":0},{"$f":"IF(AJ$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AI145)))*(IF(AJ$5=$G145,0.5,1))","v":0},{"$f":"IF(AK$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AJ145)))*(IF(AK$5=$G145,0.5,1))","v":0},{"$f":"IF(AL$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AK145)))*(IF(AL$5=$G145,0.5,1))","v":0},{"$f":"IF(AM$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AL145)))*(IF(AM$5=$G145,0.5,1))","v":0},{"$f":"IF(AN$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AM145)))*(IF(AN$5=$G145,0.5,1))","v":0},{"$f":"IF(AO$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AN145)))*(IF(AO$5=$G145,0.5,1))","v":0},{"$f":"IF(AP$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AO145)))*(IF(AP$5=$G145,0.5,1))","v":0},{"$f":"IF(AQ$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AP145)))*(IF(AQ$5=$G145,0.5,1))","v":0},{"$f":"IF(AR$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AQ145)))*(IF(AR$5=$G145,0.5,1))","v":0},{"$f":"IF(AS$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AR145)))*(IF(AS$5=$G145,0.5,1))","v":0},{"$f":"IF(AT$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AS145)))*(IF(AT$5=$G145,0.5,1))","v":0},{"$f":"IF(AU$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AT145)))*(IF(AU$5=$G145,0.5,1))","v":0},{"$f":"IF(AV$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AU145)))*(IF(AV$5=$G145,0.5,1))","v":0},{"$f":"IF(AW$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AV145)))*(IF(AW$5=$G145,0.5,1))","v":0},{"$f":"IF(AX$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AW145)))*(IF(AX$5=$G145,0.5,1))","v":0},{"$f":"IF(AY$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AX145)))*(IF(AY$5=$G145,0.5,1))","v":0},{"$f":"IF(AZ$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AY145)))*(IF(AZ$5=$G145,0.5,1))","v":0},{"$f":"IF(BA$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:AZ145)))*(IF(BA$5=$G145,0.5,1))","v":0},{"$f":"IF(BB$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:BA145)))*(IF(BB$5=$G145,0.5,1))","v":0},{"$f":"IF(BC$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:BB145)))*(IF(BC$5=$G145,0.5,1))","v":0},{"$f":"IF(BD$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:BC145)))*(IF(BD$5=$G145,0.5,1))","v":0},{"$f":"IF(BE$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:BD145)))*(IF(BE$5=$G145,0.5,1))","v":0},{"$f":"IF(BF$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:BE145)))*(IF(BF$5=$G145,0.5,1))","v":0},{"$f":"IF(BG$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:BF145)))*(IF(BG$5=$G145,0.5,1))","v":0},{"$f":"IF(BH$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:BG145)))*(IF(BH$5=$G145,0.5,1))","v":0},{"$f":"IF(BI$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:BH145)))*(IF(BI$5=$G145,0.5,1))","v":0},{"$f":"IF(BJ$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:BI145)))*(IF(BJ$5=$G145,0.5,1))","v":0},{"$f":"IF(BK$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:BJ145)))*(IF(BK$5=$G145,0.5,1))","v":0},{"$f":"IF(BL$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:BK145)))*(IF(BL$5=$G145,0.5,1))","v":0},{"$f":"IF(BM$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:BL145)))*(IF(BM$5=$G145,0.5,1))","v":0},{"$f":"IF(BN$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:BM145)))*(IF(BN$5=$G145,0.5,1))","v":0},{"$f":"IF(BO$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:BN145)))*(IF(BO$5=$G145,0.5,1))","v":0},{"$f":"IF(BP$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:BO145)))*(IF(BP$5=$G145,0.5,1))","v":0},{"$f":"IF(BQ$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:BP145)))*(IF(BQ$5=$G145,0.5,1))","v":0},{"$f":"IF(BR$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:BQ145)))*(IF(BR$5=$G145,0.5,1))","v":0},{"$f":"IF(BS$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:BR145)))*(IF(BS$5=$G145,0.5,1))","v":0},{"$f":"IF(BT$5<$G145,0,MAX($I145*$H145,$I145-SUM($K145:BS145)))*(IF(BT$5=$G145,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","SN5A",null,2017,5.7000000000000002E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:K146)))*(IF(L$5=$G146,0.5,1))","v":0},{"$f":"IF(M$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:L146)))*(IF(M$5=$G146,0.5,1))","v":0},{"$f":"IF(N$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:M146)))*(IF(N$5=$G146,0.5,1))","v":0},{"$f":"IF(O$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:N146)))*(IF(O$5=$G146,0.5,1))","v":-313.56165646653761},{"$f":"IF(P$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:O146)))*(IF(P$5=$G146,0.5,1))","v":-627.12331293307523},{"$f":"IF(Q$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:P146)))*(IF(Q$5=$G146,0.5,1))","v":-627.12331293307523},{"$f":"IF(R$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:Q146)))*(IF(R$5=$G146,0.5,1))","v":-627.12331293307523},{"$f":"IF(S$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:R146)))*(IF(S$5=$G146,0.5,1))","v":-627.12331293307523},{"$f":"IF(T$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:S146)))*(IF(T$5=$G146,0.5,1))","v":-627.12331293307523},{"$f":"IF(U$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:T146)))*(IF(U$5=$G146,0.5,1))","v":-627.12331293307523},{"$f":"IF(V$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:U146)))*(IF(V$5=$G146,0.5,1))","v":-627.12331293307523},{"$f":"IF(W$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:V146)))*(IF(W$5=$G146,0.5,1))","v":-627.12331293307523},{"$f":"IF(X$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:W146)))*(IF(X$5=$G146,0.5,1))","v":-627.12331293307523},{"$f":"IF(Y$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:X146)))*(IF(Y$5=$G146,0.5,1))","v":-627.12331293307523},{"$f":"IF(Z$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:Y146)))*(IF(Z$5=$G146,0.5,1))","v":-627.12331293307523},{"$f":"IF(AA$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:Z146)))*(IF(AA$5=$G146,0.5,1))","v":-627.12331293307523},{"$f":"IF(AB$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AA146)))*(IF(AB$5=$G146,0.5,1))","v":-627.12331293307523},{"$f":"IF(AC$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AB146)))*(IF(AC$5=$G146,0.5,1))","v":-627.12331293307523},{"$f":"IF(AD$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AC146)))*(IF(AD$5=$G146,0.5,1))","v":-627.12331293307523},{"$f":"IF(AE$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AD146)))*(IF(AE$5=$G146,0.5,1))","v":-627.12331293307523},{"$f":"IF(AF$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AE146)))*(IF(AF$5=$G146,0.5,1))","v":-627.12331293307523},{"$f":"IF(AG$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AF146)))*(IF(AG$5=$G146,0.5,1))","v":-27.505408461975094},{"$f":"IF(AH$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AG146)))*(IF(AH$5=$G146,0.5,1))","v":0},{"$f":"IF(AI$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AH146)))*(IF(AI$5=$G146,0.5,1))","v":0},{"$f":"IF(AJ$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AI146)))*(IF(AJ$5=$G146,0.5,1))","v":0},{"$f":"IF(AK$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AJ146)))*(IF(AK$5=$G146,0.5,1))","v":0},{"$f":"IF(AL$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AK146)))*(IF(AL$5=$G146,0.5,1))","v":0},{"$f":"IF(AM$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AL146)))*(IF(AM$5=$G146,0.5,1))","v":0},{"$f":"IF(AN$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AM146)))*(IF(AN$5=$G146,0.5,1))","v":0},{"$f":"IF(AO$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AN146)))*(IF(AO$5=$G146,0.5,1))","v":0},{"$f":"IF(AP$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AO146)))*(IF(AP$5=$G146,0.5,1))","v":0},{"$f":"IF(AQ$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AP146)))*(IF(AQ$5=$G146,0.5,1))","v":0},{"$f":"IF(AR$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AQ146)))*(IF(AR$5=$G146,0.5,1))","v":0},{"$f":"IF(AS$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AR146)))*(IF(AS$5=$G146,0.5,1))","v":0},{"$f":"IF(AT$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AS146)))*(IF(AT$5=$G146,0.5,1))","v":0},{"$f":"IF(AU$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AT146)))*(IF(AU$5=$G146,0.5,1))","v":0},{"$f":"IF(AV$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AU146)))*(IF(AV$5=$G146,0.5,1))","v":0},{"$f":"IF(AW$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AV146)))*(IF(AW$5=$G146,0.5,1))","v":0},{"$f":"IF(AX$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AW146)))*(IF(AX$5=$G146,0.5,1))","v":0},{"$f":"IF(AY$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AX146)))*(IF(AY$5=$G146,0.5,1))","v":0},{"$f":"IF(AZ$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AY146)))*(IF(AZ$5=$G146,0.5,1))","v":0},{"$f":"IF(BA$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:AZ146)))*(IF(BA$5=$G146,0.5,1))","v":0},{"$f":"IF(BB$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:BA146)))*(IF(BB$5=$G146,0.5,1))","v":0},{"$f":"IF(BC$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:BB146)))*(IF(BC$5=$G146,0.5,1))","v":0},{"$f":"IF(BD$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:BC146)))*(IF(BD$5=$G146,0.5,1))","v":0},{"$f":"IF(BE$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:BD146)))*(IF(BE$5=$G146,0.5,1))","v":0},{"$f":"IF(BF$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:BE146)))*(IF(BF$5=$G146,0.5,1))","v":0},{"$f":"IF(BG$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:BF146)))*(IF(BG$5=$G146,0.5,1))","v":0},{"$f":"IF(BH$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:BG146)))*(IF(BH$5=$G146,0.5,1))","v":0},{"$f":"IF(BI$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:BH146)))*(IF(BI$5=$G146,0.5,1))","v":0},{"$f":"IF(BJ$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:BI146)))*(IF(BJ$5=$G146,0.5,1))","v":0},{"$f":"IF(BK$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:BJ146)))*(IF(BK$5=$G146,0.5,1))","v":0},{"$f":"IF(BL$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:BK146)))*(IF(BL$5=$G146,0.5,1))","v":0},{"$f":"IF(BM$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:BL146)))*(IF(BM$5=$G146,0.5,1))","v":0},{"$f":"IF(BN$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:BM146)))*(IF(BN$5=$G146,0.5,1))","v":0},{"$f":"IF(BO$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:BN146)))*(IF(BO$5=$G146,0.5,1))","v":0},{"$f":"IF(BP$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:BO146)))*(IF(BP$5=$G146,0.5,1))","v":0},{"$f":"IF(BQ$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:BP146)))*(IF(BQ$5=$G146,0.5,1))","v":0},{"$f":"IF(BR$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:BQ146)))*(IF(BR$5=$G146,0.5,1))","v":0},{"$f":"IF(BS$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:BR146)))*(IF(BS$5=$G146,0.5,1))","v":0},{"$f":"IF(BT$5<$G146,0,MAX($I146*$H146,$I146-SUM($K146:BS146)))*(IF(BT$5=$G146,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","SN5B",null,2016,4.2999999999999997E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:K147)))*(IF(L$5=$G147,0.5,1))","v":0},{"$f":"IF(M$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:L147)))*(IF(M$5=$G147,0.5,1))","v":0},{"$f":"IF(N$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:M147)))*(IF(N$5=$G147,0.5,1))","v":-236.54651277300201},{"$f":"IF(O$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:N147)))*(IF(O$5=$G147,0.5,1))","v":-473.09302554600401},{"$f":"IF(P$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:O147)))*(IF(P$5=$G147,0.5,1))","v":-473.09302554600401},{"$f":"IF(Q$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:P147)))*(IF(Q$5=$G147,0.5,1))","v":-473.09302554600401},{"$f":"IF(R$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:Q147)))*(IF(R$5=$G147,0.5,1))","v":-473.09302554600401},{"$f":"IF(S$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:R147)))*(IF(S$5=$G147,0.5,1))","v":-473.09302554600401},{"$f":"IF(T$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:S147)))*(IF(T$5=$G147,0.5,1))","v":-473.09302554600401},{"$f":"IF(U$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:T147)))*(IF(U$5=$G147,0.5,1))","v":-473.09302554600401},{"$f":"IF(V$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:U147)))*(IF(V$5=$G147,0.5,1))","v":-473.09302554600401},{"$f":"IF(W$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:V147)))*(IF(W$5=$G147,0.5,1))","v":-473.09302554600401},{"$f":"IF(X$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:W147)))*(IF(X$5=$G147,0.5,1))","v":-473.09302554600401},{"$f":"IF(Y$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:X147)))*(IF(Y$5=$G147,0.5,1))","v":-473.09302554600401},{"$f":"IF(Z$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:Y147)))*(IF(Z$5=$G147,0.5,1))","v":-473.09302554600401},{"$f":"IF(AA$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:Z147)))*(IF(AA$5=$G147,0.5,1))","v":-473.09302554600401},{"$f":"IF(AB$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AA147)))*(IF(AB$5=$G147,0.5,1))","v":-473.09302554600401},{"$f":"IF(AC$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AB147)))*(IF(AC$5=$G147,0.5,1))","v":-473.09302554600401},{"$f":"IF(AD$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AC147)))*(IF(AD$5=$G147,0.5,1))","v":-473.09302554600401},{"$f":"IF(AE$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AD147)))*(IF(AE$5=$G147,0.5,1))","v":-473.09302554600401},{"$f":"IF(AF$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AE147)))*(IF(AF$5=$G147,0.5,1))","v":-473.09302554600401},{"$f":"IF(AG$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AF147)))*(IF(AG$5=$G147,0.5,1))","v":-473.09302554600401},{"$f":"IF(AH$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AG147)))*(IF(AH$5=$G147,0.5,1))","v":-473.09302554600401},{"$f":"IF(AI$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AH147)))*(IF(AI$5=$G147,0.5,1))","v":-473.09302554600401},{"$f":"IF(AJ$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AI147)))*(IF(AJ$5=$G147,0.5,1))","v":-473.09302554600401},{"$f":"IF(AK$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AJ147)))*(IF(AK$5=$G147,0.5,1))","v":-357.57031000569805},{"$f":"IF(AL$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AK147)))*(IF(AL$5=$G147,0.5,1))","v":0},{"$f":"IF(AM$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AL147)))*(IF(AM$5=$G147,0.5,1))","v":0},{"$f":"IF(AN$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AM147)))*(IF(AN$5=$G147,0.5,1))","v":0},{"$f":"IF(AO$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AN147)))*(IF(AO$5=$G147,0.5,1))","v":0},{"$f":"IF(AP$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AO147)))*(IF(AP$5=$G147,0.5,1))","v":0},{"$f":"IF(AQ$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AP147)))*(IF(AQ$5=$G147,0.5,1))","v":0},{"$f":"IF(AR$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AQ147)))*(IF(AR$5=$G147,0.5,1))","v":0},{"$f":"IF(AS$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AR147)))*(IF(AS$5=$G147,0.5,1))","v":0},{"$f":"IF(AT$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AS147)))*(IF(AT$5=$G147,0.5,1))","v":0},{"$f":"IF(AU$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AT147)))*(IF(AU$5=$G147,0.5,1))","v":0},{"$f":"IF(AV$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AU147)))*(IF(AV$5=$G147,0.5,1))","v":0},{"$f":"IF(AW$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AV147)))*(IF(AW$5=$G147,0.5,1))","v":0},{"$f":"IF(AX$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AW147)))*(IF(AX$5=$G147,0.5,1))","v":0},{"$f":"IF(AY$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AX147)))*(IF(AY$5=$G147,0.5,1))","v":0},{"$f":"IF(AZ$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AY147)))*(IF(AZ$5=$G147,0.5,1))","v":0},{"$f":"IF(BA$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:AZ147)))*(IF(BA$5=$G147,0.5,1))","v":0},{"$f":"IF(BB$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:BA147)))*(IF(BB$5=$G147,0.5,1))","v":0},{"$f":"IF(BC$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:BB147)))*(IF(BC$5=$G147,0.5,1))","v":0},{"$f":"IF(BD$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:BC147)))*(IF(BD$5=$G147,0.5,1))","v":0},{"$f":"IF(BE$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:BD147)))*(IF(BE$5=$G147,0.5,1))","v":0},{"$f":"IF(BF$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:BE147)))*(IF(BF$5=$G147,0.5,1))","v":0},{"$f":"IF(BG$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:BF147)))*(IF(BG$5=$G147,0.5,1))","v":0},{"$f":"IF(BH$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:BG147)))*(IF(BH$5=$G147,0.5,1))","v":0},{"$f":"IF(BI$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:BH147)))*(IF(BI$5=$G147,0.5,1))","v":0},{"$f":"IF(BJ$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:BI147)))*(IF(BJ$5=$G147,0.5,1))","v":0},{"$f":"IF(BK$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:BJ147)))*(IF(BK$5=$G147,0.5,1))","v":0},{"$f":"IF(BL$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:BK147)))*(IF(BL$5=$G147,0.5,1))","v":0},{"$f":"IF(BM$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:BL147)))*(IF(BM$5=$G147,0.5,1))","v":0},{"$f":"IF(BN$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:BM147)))*(IF(BN$5=$G147,0.5,1))","v":0},{"$f":"IF(BO$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:BN147)))*(IF(BO$5=$G147,0.5,1))","v":0},{"$f":"IF(BP$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:BO147)))*(IF(BP$5=$G147,0.5,1))","v":0},{"$f":"IF(BQ$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:BP147)))*(IF(BQ$5=$G147,0.5,1))","v":0},{"$f":"IF(BR$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:BQ147)))*(IF(BR$5=$G147,0.5,1))","v":0},{"$f":"IF(BS$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:BR147)))*(IF(BS$5=$G147,0.5,1))","v":0},{"$f":"IF(BT$5<$G147,0,MAX($I147*$H147,$I147-SUM($K147:BS147)))*(IF(BT$5=$G147,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","SN5C",null,2016,4.2999999999999997E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:K148)))*(IF(L$5=$G148,0.5,1))","v":0},{"$f":"IF(M$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:L148)))*(IF(M$5=$G148,0.5,1))","v":0},{"$f":"IF(N$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:M148)))*(IF(N$5=$G148,0.5,1))","v":-236.54651277300201},{"$f":"IF(O$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:N148)))*(IF(O$5=$G148,0.5,1))","v":-473.09302554600401},{"$f":"IF(P$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:O148)))*(IF(P$5=$G148,0.5,1))","v":-473.09302554600401},{"$f":"IF(Q$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:P148)))*(IF(Q$5=$G148,0.5,1))","v":-473.09302554600401},{"$f":"IF(R$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:Q148)))*(IF(R$5=$G148,0.5,1))","v":-473.09302554600401},{"$f":"IF(S$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:R148)))*(IF(S$5=$G148,0.5,1))","v":-473.09302554600401},{"$f":"IF(T$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:S148)))*(IF(T$5=$G148,0.5,1))","v":-473.09302554600401},{"$f":"IF(U$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:T148)))*(IF(U$5=$G148,0.5,1))","v":-473.09302554600401},{"$f":"IF(V$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:U148)))*(IF(V$5=$G148,0.5,1))","v":-473.09302554600401},{"$f":"IF(W$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:V148)))*(IF(W$5=$G148,0.5,1))","v":-473.09302554600401},{"$f":"IF(X$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:W148)))*(IF(X$5=$G148,0.5,1))","v":-473.09302554600401},{"$f":"IF(Y$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:X148)))*(IF(Y$5=$G148,0.5,1))","v":-473.09302554600401},{"$f":"IF(Z$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:Y148)))*(IF(Z$5=$G148,0.5,1))","v":-473.09302554600401},{"$f":"IF(AA$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:Z148)))*(IF(AA$5=$G148,0.5,1))","v":-473.09302554600401},{"$f":"IF(AB$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AA148)))*(IF(AB$5=$G148,0.5,1))","v":-473.09302554600401},{"$f":"IF(AC$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AB148)))*(IF(AC$5=$G148,0.5,1))","v":-473.09302554600401},{"$f":"IF(AD$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AC148)))*(IF(AD$5=$G148,0.5,1))","v":-473.09302554600401},{"$f":"IF(AE$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AD148)))*(IF(AE$5=$G148,0.5,1))","v":-473.09302554600401},{"$f":"IF(AF$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AE148)))*(IF(AF$5=$G148,0.5,1))","v":-473.09302554600401},{"$f":"IF(AG$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AF148)))*(IF(AG$5=$G148,0.5,1))","v":-473.09302554600401},{"$f":"IF(AH$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AG148)))*(IF(AH$5=$G148,0.5,1))","v":-473.09302554600401},{"$f":"IF(AI$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AH148)))*(IF(AI$5=$G148,0.5,1))","v":-473.09302554600401},{"$f":"IF(AJ$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AI148)))*(IF(AJ$5=$G148,0.5,1))","v":-473.09302554600401},{"$f":"IF(AK$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AJ148)))*(IF(AK$5=$G148,0.5,1))","v":-357.57031000569805},{"$f":"IF(AL$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AK148)))*(IF(AL$5=$G148,0.5,1))","v":0},{"$f":"IF(AM$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AL148)))*(IF(AM$5=$G148,0.5,1))","v":0},{"$f":"IF(AN$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AM148)))*(IF(AN$5=$G148,0.5,1))","v":0},{"$f":"IF(AO$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AN148)))*(IF(AO$5=$G148,0.5,1))","v":0},{"$f":"IF(AP$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AO148)))*(IF(AP$5=$G148,0.5,1))","v":0},{"$f":"IF(AQ$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AP148)))*(IF(AQ$5=$G148,0.5,1))","v":0},{"$f":"IF(AR$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AQ148)))*(IF(AR$5=$G148,0.5,1))","v":0},{"$f":"IF(AS$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AR148)))*(IF(AS$5=$G148,0.5,1))","v":0},{"$f":"IF(AT$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AS148)))*(IF(AT$5=$G148,0.5,1))","v":0},{"$f":"IF(AU$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AT148)))*(IF(AU$5=$G148,0.5,1))","v":0},{"$f":"IF(AV$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AU148)))*(IF(AV$5=$G148,0.5,1))","v":0},{"$f":"IF(AW$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AV148)))*(IF(AW$5=$G148,0.5,1))","v":0},{"$f":"IF(AX$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AW148)))*(IF(AX$5=$G148,0.5,1))","v":0},{"$f":"IF(AY$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AX148)))*(IF(AY$5=$G148,0.5,1))","v":0},{"$f":"IF(AZ$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AY148)))*(IF(AZ$5=$G148,0.5,1))","v":0},{"$f":"IF(BA$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:AZ148)))*(IF(BA$5=$G148,0.5,1))","v":0},{"$f":"IF(BB$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:BA148)))*(IF(BB$5=$G148,0.5,1))","v":0},{"$f":"IF(BC$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:BB148)))*(IF(BC$5=$G148,0.5,1))","v":0},{"$f":"IF(BD$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:BC148)))*(IF(BD$5=$G148,0.5,1))","v":0},{"$f":"IF(BE$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:BD148)))*(IF(BE$5=$G148,0.5,1))","v":0},{"$f":"IF(BF$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:BE148)))*(IF(BF$5=$G148,0.5,1))","v":0},{"$f":"IF(BG$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:BF148)))*(IF(BG$5=$G148,0.5,1))","v":0},{"$f":"IF(BH$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:BG148)))*(IF(BH$5=$G148,0.5,1))","v":0},{"$f":"IF(BI$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:BH148)))*(IF(BI$5=$G148,0.5,1))","v":0},{"$f":"IF(BJ$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:BI148)))*(IF(BJ$5=$G148,0.5,1))","v":0},{"$f":"IF(BK$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:BJ148)))*(IF(BK$5=$G148,0.5,1))","v":0},{"$f":"IF(BL$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:BK148)))*(IF(BL$5=$G148,0.5,1))","v":0},{"$f":"IF(BM$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:BL148)))*(IF(BM$5=$G148,0.5,1))","v":0},{"$f":"IF(BN$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:BM148)))*(IF(BN$5=$G148,0.5,1))","v":0},{"$f":"IF(BO$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:BN148)))*(IF(BO$5=$G148,0.5,1))","v":0},{"$f":"IF(BP$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:BO148)))*(IF(BP$5=$G148,0.5,1))","v":0},{"$f":"IF(BQ$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:BP148)))*(IF(BQ$5=$G148,0.5,1))","v":0},{"$f":"IF(BR$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:BQ148)))*(IF(BR$5=$G148,0.5,1))","v":0},{"$f":"IF(BS$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:BR148)))*(IF(BS$5=$G148,0.5,1))","v":0},{"$f":"IF(BT$5<$G148,0,MAX($I148*$H148,$I148-SUM($K148:BS148)))*(IF(BT$5=$G148,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","SN5D",null,2017,4.2999999999999997E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:K149)))*(IF(L$5=$G149,0.5,1))","v":0},{"$f":"IF(M$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:L149)))*(IF(M$5=$G149,0.5,1))","v":0},{"$f":"IF(N$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:M149)))*(IF(N$5=$G149,0.5,1))","v":0},{"$f":"IF(O$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:N149)))*(IF(O$5=$G149,0.5,1))","v":-236.54651277300201},{"$f":"IF(P$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:O149)))*(IF(P$5=$G149,0.5,1))","v":-473.09302554600401},{"$f":"IF(Q$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:P149)))*(IF(Q$5=$G149,0.5,1))","v":-473.09302554600401},{"$f":"IF(R$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:Q149)))*(IF(R$5=$G149,0.5,1))","v":-473.09302554600401},{"$f":"IF(S$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:R149)))*(IF(S$5=$G149,0.5,1))","v":-473.09302554600401},{"$f":"IF(T$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:S149)))*(IF(T$5=$G149,0.5,1))","v":-473.09302554600401},{"$f":"IF(U$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:T149)))*(IF(U$5=$G149,0.5,1))","v":-473.09302554600401},{"$f":"IF(V$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:U149)))*(IF(V$5=$G149,0.5,1))","v":-473.09302554600401},{"$f":"IF(W$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:V149)))*(IF(W$5=$G149,0.5,1))","v":-473.09302554600401},{"$f":"IF(X$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:W149)))*(IF(X$5=$G149,0.5,1))","v":-473.09302554600401},{"$f":"IF(Y$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:X149)))*(IF(Y$5=$G149,0.5,1))","v":-473.09302554600401},{"$f":"IF(Z$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:Y149)))*(IF(Z$5=$G149,0.5,1))","v":-473.09302554600401},{"$f":"IF(AA$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:Z149)))*(IF(AA$5=$G149,0.5,1))","v":-473.09302554600401},{"$f":"IF(AB$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AA149)))*(IF(AB$5=$G149,0.5,1))","v":-473.09302554600401},{"$f":"IF(AC$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AB149)))*(IF(AC$5=$G149,0.5,1))","v":-473.09302554600401},{"$f":"IF(AD$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AC149)))*(IF(AD$5=$G149,0.5,1))","v":-473.09302554600401},{"$f":"IF(AE$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AD149)))*(IF(AE$5=$G149,0.5,1))","v":-473.09302554600401},{"$f":"IF(AF$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AE149)))*(IF(AF$5=$G149,0.5,1))","v":-473.09302554600401},{"$f":"IF(AG$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AF149)))*(IF(AG$5=$G149,0.5,1))","v":-473.09302554600401},{"$f":"IF(AH$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AG149)))*(IF(AH$5=$G149,0.5,1))","v":-473.09302554600401},{"$f":"IF(AI$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AH149)))*(IF(AI$5=$G149,0.5,1))","v":-473.09302554600401},{"$f":"IF(AJ$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AI149)))*(IF(AJ$5=$G149,0.5,1))","v":-473.09302554600401},{"$f":"IF(AK$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AJ149)))*(IF(AK$5=$G149,0.5,1))","v":-473.09302554600401},{"$f":"IF(AL$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AK149)))*(IF(AL$5=$G149,0.5,1))","v":-357.57031000569805},{"$f":"IF(AM$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AL149)))*(IF(AM$5=$G149,0.5,1))","v":0},{"$f":"IF(AN$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AM149)))*(IF(AN$5=$G149,0.5,1))","v":0},{"$f":"IF(AO$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AN149)))*(IF(AO$5=$G149,0.5,1))","v":0},{"$f":"IF(AP$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AO149)))*(IF(AP$5=$G149,0.5,1))","v":0},{"$f":"IF(AQ$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AP149)))*(IF(AQ$5=$G149,0.5,1))","v":0},{"$f":"IF(AR$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AQ149)))*(IF(AR$5=$G149,0.5,1))","v":0},{"$f":"IF(AS$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AR149)))*(IF(AS$5=$G149,0.5,1))","v":0},{"$f":"IF(AT$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AS149)))*(IF(AT$5=$G149,0.5,1))","v":0},{"$f":"IF(AU$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AT149)))*(IF(AU$5=$G149,0.5,1))","v":0},{"$f":"IF(AV$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AU149)))*(IF(AV$5=$G149,0.5,1))","v":0},{"$f":"IF(AW$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AV149)))*(IF(AW$5=$G149,0.5,1))","v":0},{"$f":"IF(AX$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AW149)))*(IF(AX$5=$G149,0.5,1))","v":0},{"$f":"IF(AY$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AX149)))*(IF(AY$5=$G149,0.5,1))","v":0},{"$f":"IF(AZ$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AY149)))*(IF(AZ$5=$G149,0.5,1))","v":0},{"$f":"IF(BA$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:AZ149)))*(IF(BA$5=$G149,0.5,1))","v":0},{"$f":"IF(BB$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:BA149)))*(IF(BB$5=$G149,0.5,1))","v":0},{"$f":"IF(BC$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:BB149)))*(IF(BC$5=$G149,0.5,1))","v":0},{"$f":"IF(BD$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:BC149)))*(IF(BD$5=$G149,0.5,1))","v":0},{"$f":"IF(BE$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:BD149)))*(IF(BE$5=$G149,0.5,1))","v":0},{"$f":"IF(BF$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:BE149)))*(IF(BF$5=$G149,0.5,1))","v":0},{"$f":"IF(BG$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:BF149)))*(IF(BG$5=$G149,0.5,1))","v":0},{"$f":"IF(BH$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:BG149)))*(IF(BH$5=$G149,0.5,1))","v":0},{"$f":"IF(BI$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:BH149)))*(IF(BI$5=$G149,0.5,1))","v":0},{"$f":"IF(BJ$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:BI149)))*(IF(BJ$5=$G149,0.5,1))","v":0},{"$f":"IF(BK$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:BJ149)))*(IF(BK$5=$G149,0.5,1))","v":0},{"$f":"IF(BL$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:BK149)))*(IF(BL$5=$G149,0.5,1))","v":0},{"$f":"IF(BM$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:BL149)))*(IF(BM$5=$G149,0.5,1))","v":0},{"$f":"IF(BN$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:BM149)))*(IF(BN$5=$G149,0.5,1))","v":0},{"$f":"IF(BO$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:BN149)))*(IF(BO$5=$G149,0.5,1))","v":0},{"$f":"IF(BP$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:BO149)))*(IF(BP$5=$G149,0.5,1))","v":0},{"$f":"IF(BQ$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:BP149)))*(IF(BQ$5=$G149,0.5,1))","v":0},{"$f":"IF(BR$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:BQ149)))*(IF(BR$5=$G149,0.5,1))","v":0},{"$f":"IF(BS$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:BR149)))*(IF(BS$5=$G149,0.5,1))","v":0},{"$f":"IF(BT$5<$G149,0,MAX($I149*$H149,$I149-SUM($K149:BS149)))*(IF(BT$5=$G149,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","TP5A",null,2017,4.2999999999999997E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:K150)))*(IF(L$5=$G150,0.5,1))","v":0},{"$f":"IF(M$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:L150)))*(IF(M$5=$G150,0.5,1))","v":0},{"$f":"IF(N$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:M150)))*(IF(N$5=$G150,0.5,1))","v":0},{"$f":"IF(O$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:N150)))*(IF(O$5=$G150,0.5,1))","v":-236.54651277300201},{"$f":"IF(P$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:O150)))*(IF(P$5=$G150,0.5,1))","v":-473.09302554600401},{"$f":"IF(Q$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:P150)))*(IF(Q$5=$G150,0.5,1))","v":-473.09302554600401},{"$f":"IF(R$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:Q150)))*(IF(R$5=$G150,0.5,1))","v":-473.09302554600401},{"$f":"IF(S$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:R150)))*(IF(S$5=$G150,0.5,1))","v":-473.09302554600401},{"$f":"IF(T$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:S150)))*(IF(T$5=$G150,0.5,1))","v":-473.09302554600401},{"$f":"IF(U$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:T150)))*(IF(U$5=$G150,0.5,1))","v":-473.09302554600401},{"$f":"IF(V$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:U150)))*(IF(V$5=$G150,0.5,1))","v":-473.09302554600401},{"$f":"IF(W$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:V150)))*(IF(W$5=$G150,0.5,1))","v":-473.09302554600401},{"$f":"IF(X$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:W150)))*(IF(X$5=$G150,0.5,1))","v":-473.09302554600401},{"$f":"IF(Y$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:X150)))*(IF(Y$5=$G150,0.5,1))","v":-473.09302554600401},{"$f":"IF(Z$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:Y150)))*(IF(Z$5=$G150,0.5,1))","v":-473.09302554600401},{"$f":"IF(AA$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:Z150)))*(IF(AA$5=$G150,0.5,1))","v":-473.09302554600401},{"$f":"IF(AB$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AA150)))*(IF(AB$5=$G150,0.5,1))","v":-473.09302554600401},{"$f":"IF(AC$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AB150)))*(IF(AC$5=$G150,0.5,1))","v":-473.09302554600401},{"$f":"IF(AD$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AC150)))*(IF(AD$5=$G150,0.5,1))","v":-473.09302554600401},{"$f":"IF(AE$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AD150)))*(IF(AE$5=$G150,0.5,1))","v":-473.09302554600401},{"$f":"IF(AF$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AE150)))*(IF(AF$5=$G150,0.5,1))","v":-473.09302554600401},{"$f":"IF(AG$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AF150)))*(IF(AG$5=$G150,0.5,1))","v":-473.09302554600401},{"$f":"IF(AH$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AG150)))*(IF(AH$5=$G150,0.5,1))","v":-473.09302554600401},{"$f":"IF(AI$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AH150)))*(IF(AI$5=$G150,0.5,1))","v":-473.09302554600401},{"$f":"IF(AJ$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AI150)))*(IF(AJ$5=$G150,0.5,1))","v":-473.09302554600401},{"$f":"IF(AK$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AJ150)))*(IF(AK$5=$G150,0.5,1))","v":-473.09302554600401},{"$f":"IF(AL$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AK150)))*(IF(AL$5=$G150,0.5,1))","v":-357.57031000569805},{"$f":"IF(AM$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AL150)))*(IF(AM$5=$G150,0.5,1))","v":0},{"$f":"IF(AN$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AM150)))*(IF(AN$5=$G150,0.5,1))","v":0},{"$f":"IF(AO$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AN150)))*(IF(AO$5=$G150,0.5,1))","v":0},{"$f":"IF(AP$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AO150)))*(IF(AP$5=$G150,0.5,1))","v":0},{"$f":"IF(AQ$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AP150)))*(IF(AQ$5=$G150,0.5,1))","v":0},{"$f":"IF(AR$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AQ150)))*(IF(AR$5=$G150,0.5,1))","v":0},{"$f":"IF(AS$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AR150)))*(IF(AS$5=$G150,0.5,1))","v":0},{"$f":"IF(AT$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AS150)))*(IF(AT$5=$G150,0.5,1))","v":0},{"$f":"IF(AU$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AT150)))*(IF(AU$5=$G150,0.5,1))","v":0},{"$f":"IF(AV$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AU150)))*(IF(AV$5=$G150,0.5,1))","v":0},{"$f":"IF(AW$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AV150)))*(IF(AW$5=$G150,0.5,1))","v":0},{"$f":"IF(AX$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AW150)))*(IF(AX$5=$G150,0.5,1))","v":0},{"$f":"IF(AY$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AX150)))*(IF(AY$5=$G150,0.5,1))","v":0},{"$f":"IF(AZ$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AY150)))*(IF(AZ$5=$G150,0.5,1))","v":0},{"$f":"IF(BA$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:AZ150)))*(IF(BA$5=$G150,0.5,1))","v":0},{"$f":"IF(BB$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:BA150)))*(IF(BB$5=$G150,0.5,1))","v":0},{"$f":"IF(BC$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:BB150)))*(IF(BC$5=$G150,0.5,1))","v":0},{"$f":"IF(BD$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:BC150)))*(IF(BD$5=$G150,0.5,1))","v":0},{"$f":"IF(BE$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:BD150)))*(IF(BE$5=$G150,0.5,1))","v":0},{"$f":"IF(BF$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:BE150)))*(IF(BF$5=$G150,0.5,1))","v":0},{"$f":"IF(BG$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:BF150)))*(IF(BG$5=$G150,0.5,1))","v":0},{"$f":"IF(BH$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:BG150)))*(IF(BH$5=$G150,0.5,1))","v":0},{"$f":"IF(BI$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:BH150)))*(IF(BI$5=$G150,0.5,1))","v":0},{"$f":"IF(BJ$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:BI150)))*(IF(BJ$5=$G150,0.5,1))","v":0},{"$f":"IF(BK$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:BJ150)))*(IF(BK$5=$G150,0.5,1))","v":0},{"$f":"IF(BL$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:BK150)))*(IF(BL$5=$G150,0.5,1))","v":0},{"$f":"IF(BM$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:BL150)))*(IF(BM$5=$G150,0.5,1))","v":0},{"$f":"IF(BN$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:BM150)))*(IF(BN$5=$G150,0.5,1))","v":0},{"$f":"IF(BO$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:BN150)))*(IF(BO$5=$G150,0.5,1))","v":0},{"$f":"IF(BP$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:BO150)))*(IF(BP$5=$G150,0.5,1))","v":0},{"$f":"IF(BQ$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:BP150)))*(IF(BQ$5=$G150,0.5,1))","v":0},{"$f":"IF(BR$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:BQ150)))*(IF(BR$5=$G150,0.5,1))","v":0},{"$f":"IF(BS$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:BR150)))*(IF(BS$5=$G150,0.5,1))","v":0},{"$f":"IF(BT$5<$G150,0,MAX($I150*$H150,$I150-SUM($K150:BS150)))*(IF(BT$5=$G150,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","TP5B",null,2017,4.2000000000000003E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:K151)))*(IF(L$5=$G151,0.5,1))","v":0},{"$f":"IF(M$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:L151)))*(IF(M$5=$G151,0.5,1))","v":0},{"$f":"IF(N$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:M151)))*(IF(N$5=$G151,0.5,1))","v":0},{"$f":"IF(O$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:N151)))*(IF(O$5=$G151,0.5,1))","v":-231.04543108060665},{"$f":"IF(P$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:O151)))*(IF(P$5=$G151,0.5,1))","v":-462.09086216121329},{"$f":"IF(Q$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:P151)))*(IF(Q$5=$G151,0.5,1))","v":-462.09086216121329},{"$f":"IF(R$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:Q151)))*(IF(R$5=$G151,0.5,1))","v":-462.09086216121329},{"$f":"IF(S$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:R151)))*(IF(S$5=$G151,0.5,1))","v":-462.09086216121329},{"$f":"IF(T$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:S151)))*(IF(T$5=$G151,0.5,1))","v":-462.09086216121329},{"$f":"IF(U$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:T151)))*(IF(U$5=$G151,0.5,1))","v":-462.09086216121329},{"$f":"IF(V$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:U151)))*(IF(V$5=$G151,0.5,1))","v":-462.09086216121329},{"$f":"IF(W$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:V151)))*(IF(W$5=$G151,0.5,1))","v":-462.09086216121329},{"$f":"IF(X$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:W151)))*(IF(X$5=$G151,0.5,1))","v":-462.09086216121329},{"$f":"IF(Y$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:X151)))*(IF(Y$5=$G151,0.5,1))","v":-462.09086216121329},{"$f":"IF(Z$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:Y151)))*(IF(Z$5=$G151,0.5,1))","v":-462.09086216121329},{"$f":"IF(AA$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:Z151)))*(IF(AA$5=$G151,0.5,1))","v":-462.09086216121329},{"$f":"IF(AB$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AA151)))*(IF(AB$5=$G151,0.5,1))","v":-462.09086216121329},{"$f":"IF(AC$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AB151)))*(IF(AC$5=$G151,0.5,1))","v":-462.09086216121329},{"$f":"IF(AD$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AC151)))*(IF(AD$5=$G151,0.5,1))","v":-462.09086216121329},{"$f":"IF(AE$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AD151)))*(IF(AE$5=$G151,0.5,1))","v":-462.09086216121329},{"$f":"IF(AF$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AE151)))*(IF(AF$5=$G151,0.5,1))","v":-462.09086216121329},{"$f":"IF(AG$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AF151)))*(IF(AG$5=$G151,0.5,1))","v":-462.09086216121329},{"$f":"IF(AH$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AG151)))*(IF(AH$5=$G151,0.5,1))","v":-462.09086216121329},{"$f":"IF(AI$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AH151)))*(IF(AI$5=$G151,0.5,1))","v":-462.09086216121329},{"$f":"IF(AJ$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AI151)))*(IF(AJ$5=$G151,0.5,1))","v":-462.09086216121329},{"$f":"IF(AK$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AJ151)))*(IF(AK$5=$G151,0.5,1))","v":-462.09086216121329},{"$f":"IF(AL$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AK151)))*(IF(AL$5=$G151,0.5,1))","v":-462.09086216121329},{"$f":"IF(AM$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AL151)))*(IF(AM$5=$G151,0.5,1))","v":-143.02812400228322},{"$f":"IF(AN$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AM151)))*(IF(AN$5=$G151,0.5,1))","v":0},{"$f":"IF(AO$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AN151)))*(IF(AO$5=$G151,0.5,1))","v":0},{"$f":"IF(AP$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AO151)))*(IF(AP$5=$G151,0.5,1))","v":0},{"$f":"IF(AQ$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AP151)))*(IF(AQ$5=$G151,0.5,1))","v":0},{"$f":"IF(AR$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AQ151)))*(IF(AR$5=$G151,0.5,1))","v":0},{"$f":"IF(AS$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AR151)))*(IF(AS$5=$G151,0.5,1))","v":0},{"$f":"IF(AT$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AS151)))*(IF(AT$5=$G151,0.5,1))","v":0},{"$f":"IF(AU$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AT151)))*(IF(AU$5=$G151,0.5,1))","v":0},{"$f":"IF(AV$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AU151)))*(IF(AV$5=$G151,0.5,1))","v":0},{"$f":"IF(AW$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AV151)))*(IF(AW$5=$G151,0.5,1))","v":0},{"$f":"IF(AX$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AW151)))*(IF(AX$5=$G151,0.5,1))","v":0},{"$f":"IF(AY$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AX151)))*(IF(AY$5=$G151,0.5,1))","v":0},{"$f":"IF(AZ$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AY151)))*(IF(AZ$5=$G151,0.5,1))","v":0},{"$f":"IF(BA$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:AZ151)))*(IF(BA$5=$G151,0.5,1))","v":0},{"$f":"IF(BB$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:BA151)))*(IF(BB$5=$G151,0.5,1))","v":0},{"$f":"IF(BC$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:BB151)))*(IF(BC$5=$G151,0.5,1))","v":0},{"$f":"IF(BD$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:BC151)))*(IF(BD$5=$G151,0.5,1))","v":0},{"$f":"IF(BE$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:BD151)))*(IF(BE$5=$G151,0.5,1))","v":0},{"$f":"IF(BF$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:BE151)))*(IF(BF$5=$G151,0.5,1))","v":0},{"$f":"IF(BG$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:BF151)))*(IF(BG$5=$G151,0.5,1))","v":0},{"$f":"IF(BH$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:BG151)))*(IF(BH$5=$G151,0.5,1))","v":0},{"$f":"IF(BI$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:BH151)))*(IF(BI$5=$G151,0.5,1))","v":0},{"$f":"IF(BJ$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:BI151)))*(IF(BJ$5=$G151,0.5,1))","v":0},{"$f":"IF(BK$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:BJ151)))*(IF(BK$5=$G151,0.5,1))","v":0},{"$f":"IF(BL$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:BK151)))*(IF(BL$5=$G151,0.5,1))","v":0},{"$f":"IF(BM$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:BL151)))*(IF(BM$5=$G151,0.5,1))","v":0},{"$f":"IF(BN$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:BM151)))*(IF(BN$5=$G151,0.5,1))","v":0},{"$f":"IF(BO$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:BN151)))*(IF(BO$5=$G151,0.5,1))","v":0},{"$f":"IF(BP$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:BO151)))*(IF(BP$5=$G151,0.5,1))","v":0},{"$f":"IF(BQ$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:BP151)))*(IF(BQ$5=$G151,0.5,1))","v":0},{"$f":"IF(BR$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:BQ151)))*(IF(BR$5=$G151,0.5,1))","v":0},{"$f":"IF(BS$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:BR151)))*(IF(BS$5=$G151,0.5,1))","v":0},{"$f":"IF(BT$5<$G151,0,MAX($I151*$H151,$I151-SUM($K151:BS151)))*(IF(BT$5=$G151,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","TP5C",null,2017,4.2000000000000003E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:K152)))*(IF(L$5=$G152,0.5,1))","v":0},{"$f":"IF(M$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:L152)))*(IF(M$5=$G152,0.5,1))","v":0},{"$f":"IF(N$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:M152)))*(IF(N$5=$G152,0.5,1))","v":0},{"$f":"IF(O$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:N152)))*(IF(O$5=$G152,0.5,1))","v":-231.04543108060665},{"$f":"IF(P$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:O152)))*(IF(P$5=$G152,0.5,1))","v":-462.09086216121329},{"$f":"IF(Q$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:P152)))*(IF(Q$5=$G152,0.5,1))","v":-462.09086216121329},{"$f":"IF(R$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:Q152)))*(IF(R$5=$G152,0.5,1))","v":-462.09086216121329},{"$f":"IF(S$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:R152)))*(IF(S$5=$G152,0.5,1))","v":-462.09086216121329},{"$f":"IF(T$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:S152)))*(IF(T$5=$G152,0.5,1))","v":-462.09086216121329},{"$f":"IF(U$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:T152)))*(IF(U$5=$G152,0.5,1))","v":-462.09086216121329},{"$f":"IF(V$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:U152)))*(IF(V$5=$G152,0.5,1))","v":-462.09086216121329},{"$f":"IF(W$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:V152)))*(IF(W$5=$G152,0.5,1))","v":-462.09086216121329},{"$f":"IF(X$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:W152)))*(IF(X$5=$G152,0.5,1))","v":-462.09086216121329},{"$f":"IF(Y$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:X152)))*(IF(Y$5=$G152,0.5,1))","v":-462.09086216121329},{"$f":"IF(Z$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:Y152)))*(IF(Z$5=$G152,0.5,1))","v":-462.09086216121329},{"$f":"IF(AA$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:Z152)))*(IF(AA$5=$G152,0.5,1))","v":-462.09086216121329},{"$f":"IF(AB$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AA152)))*(IF(AB$5=$G152,0.5,1))","v":-462.09086216121329},{"$f":"IF(AC$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AB152)))*(IF(AC$5=$G152,0.5,1))","v":-462.09086216121329},{"$f":"IF(AD$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AC152)))*(IF(AD$5=$G152,0.5,1))","v":-462.09086216121329},{"$f":"IF(AE$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AD152)))*(IF(AE$5=$G152,0.5,1))","v":-462.09086216121329},{"$f":"IF(AF$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AE152)))*(IF(AF$5=$G152,0.5,1))","v":-462.09086216121329},{"$f":"IF(AG$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AF152)))*(IF(AG$5=$G152,0.5,1))","v":-462.09086216121329},{"$f":"IF(AH$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AG152)))*(IF(AH$5=$G152,0.5,1))","v":-462.09086216121329},{"$f":"IF(AI$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AH152)))*(IF(AI$5=$G152,0.5,1))","v":-462.09086216121329},{"$f":"IF(AJ$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AI152)))*(IF(AJ$5=$G152,0.5,1))","v":-462.09086216121329},{"$f":"IF(AK$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AJ152)))*(IF(AK$5=$G152,0.5,1))","v":-462.09086216121329},{"$f":"IF(AL$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AK152)))*(IF(AL$5=$G152,0.5,1))","v":-462.09086216121329},{"$f":"IF(AM$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AL152)))*(IF(AM$5=$G152,0.5,1))","v":-143.02812400228322},{"$f":"IF(AN$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AM152)))*(IF(AN$5=$G152,0.5,1))","v":0},{"$f":"IF(AO$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AN152)))*(IF(AO$5=$G152,0.5,1))","v":0},{"$f":"IF(AP$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AO152)))*(IF(AP$5=$G152,0.5,1))","v":0},{"$f":"IF(AQ$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AP152)))*(IF(AQ$5=$G152,0.5,1))","v":0},{"$f":"IF(AR$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AQ152)))*(IF(AR$5=$G152,0.5,1))","v":0},{"$f":"IF(AS$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AR152)))*(IF(AS$5=$G152,0.5,1))","v":0},{"$f":"IF(AT$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AS152)))*(IF(AT$5=$G152,0.5,1))","v":0},{"$f":"IF(AU$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AT152)))*(IF(AU$5=$G152,0.5,1))","v":0},{"$f":"IF(AV$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AU152)))*(IF(AV$5=$G152,0.5,1))","v":0},{"$f":"IF(AW$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AV152)))*(IF(AW$5=$G152,0.5,1))","v":0},{"$f":"IF(AX$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AW152)))*(IF(AX$5=$G152,0.5,1))","v":0},{"$f":"IF(AY$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AX152)))*(IF(AY$5=$G152,0.5,1))","v":0},{"$f":"IF(AZ$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AY152)))*(IF(AZ$5=$G152,0.5,1))","v":0},{"$f":"IF(BA$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:AZ152)))*(IF(BA$5=$G152,0.5,1))","v":0},{"$f":"IF(BB$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:BA152)))*(IF(BB$5=$G152,0.5,1))","v":0},{"$f":"IF(BC$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:BB152)))*(IF(BC$5=$G152,0.5,1))","v":0},{"$f":"IF(BD$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:BC152)))*(IF(BD$5=$G152,0.5,1))","v":0},{"$f":"IF(BE$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:BD152)))*(IF(BE$5=$G152,0.5,1))","v":0},{"$f":"IF(BF$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:BE152)))*(IF(BF$5=$G152,0.5,1))","v":0},{"$f":"IF(BG$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:BF152)))*(IF(BG$5=$G152,0.5,1))","v":0},{"$f":"IF(BH$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:BG152)))*(IF(BH$5=$G152,0.5,1))","v":0},{"$f":"IF(BI$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:BH152)))*(IF(BI$5=$G152,0.5,1))","v":0},{"$f":"IF(BJ$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:BI152)))*(IF(BJ$5=$G152,0.5,1))","v":0},{"$f":"IF(BK$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:BJ152)))*(IF(BK$5=$G152,0.5,1))","v":0},{"$f":"IF(BL$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:BK152)))*(IF(BL$5=$G152,0.5,1))","v":0},{"$f":"IF(BM$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:BL152)))*(IF(BM$5=$G152,0.5,1))","v":0},{"$f":"IF(BN$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:BM152)))*(IF(BN$5=$G152,0.5,1))","v":0},{"$f":"IF(BO$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:BN152)))*(IF(BO$5=$G152,0.5,1))","v":0},{"$f":"IF(BP$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:BO152)))*(IF(BP$5=$G152,0.5,1))","v":0},{"$f":"IF(BQ$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:BP152)))*(IF(BQ$5=$G152,0.5,1))","v":0},{"$f":"IF(BR$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:BQ152)))*(IF(BR$5=$G152,0.5,1))","v":0},{"$f":"IF(BS$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:BR152)))*(IF(BS$5=$G152,0.5,1))","v":0},{"$f":"IF(BT$5<$G152,0,MAX($I152*$H152,$I152-SUM($K152:BS152)))*(IF(BT$5=$G152,0.5,1))","v":0}]
[null,null,null,"Depreciation of Compressor","TP5D",null,2017,4.2000000000000003E-2,-11002.163384790792,-11002.163384790792,null,{"$f":"IF(L$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:K153)))*(IF(L$5=$G153,0.5,1))","v":0},{"$f":"IF(M$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:L153)))*(IF(M$5=$G153,0.5,1))","v":0},{"$f":"IF(N$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:M153)))*(IF(N$5=$G153,0.5,1))","v":0},{"$f":"IF(O$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:N153)))*(IF(O$5=$G153,0.5,1))","v":-231.04543108060665},{"$f":"IF(P$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:O153)))*(IF(P$5=$G153,0.5,1))","v":-462.09086216121329},{"$f":"IF(Q$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:P153)))*(IF(Q$5=$G153,0.5,1))","v":-462.09086216121329},{"$f":"IF(R$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:Q153)))*(IF(R$5=$G153,0.5,1))","v":-462.09086216121329},{"$f":"IF(S$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:R153)))*(IF(S$5=$G153,0.5,1))","v":-462.09086216121329},{"$f":"IF(T$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:S153)))*(IF(T$5=$G153,0.5,1))","v":-462.09086216121329},{"$f":"IF(U$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:T153)))*(IF(U$5=$G153,0.5,1))","v":-462.09086216121329},{"$f":"IF(V$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:U153)))*(IF(V$5=$G153,0.5,1))","v":-462.09086216121329},{"$f":"IF(W$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:V153)))*(IF(W$5=$G153,0.5,1))","v":-462.09086216121329},{"$f":"IF(X$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:W153)))*(IF(X$5=$G153,0.5,1))","v":-462.09086216121329},{"$f":"IF(Y$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:X153)))*(IF(Y$5=$G153,0.5,1))","v":-462.09086216121329},{"$f":"IF(Z$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:Y153)))*(IF(Z$5=$G153,0.5,1))","v":-462.09086216121329},{"$f":"IF(AA$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:Z153)))*(IF(AA$5=$G153,0.5,1))","v":-462.09086216121329},{"$f":"IF(AB$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AA153)))*(IF(AB$5=$G153,0.5,1))","v":-462.09086216121329},{"$f":"IF(AC$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AB153)))*(IF(AC$5=$G153,0.5,1))","v":-462.09086216121329},{"$f":"IF(AD$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AC153)))*(IF(AD$5=$G153,0.5,1))","v":-462.09086216121329},{"$f":"IF(AE$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AD153)))*(IF(AE$5=$G153,0.5,1))","v":-462.09086216121329},{"$f":"IF(AF$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AE153)))*(IF(AF$5=$G153,0.5,1))","v":-462.09086216121329},{"$f":"IF(AG$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AF153)))*(IF(AG$5=$G153,0.5,1))","v":-462.09086216121329},{"$f":"IF(AH$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AG153)))*(IF(AH$5=$G153,0.5,1))","v":-462.09086216121329},{"$f":"IF(AI$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AH153)))*(IF(AI$5=$G153,0.5,1))","v":-462.09086216121329},{"$f":"IF(AJ$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AI153)))*(IF(AJ$5=$G153,0.5,1))","v":-462.09086216121329},{"$f":"IF(AK$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AJ153)))*(IF(AK$5=$G153,0.5,1))","v":-462.09086216121329},{"$f":"IF(AL$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AK153)))*(IF(AL$5=$G153,0.5,1))","v":-462.09086216121329},{"$f":"IF(AM$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AL153)))*(IF(AM$5=$G153,0.5,1))","v":-143.02812400228322},{"$f":"IF(AN$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AM153)))*(IF(AN$5=$G153,0.5,1))","v":0},{"$f":"IF(AO$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AN153)))*(IF(AO$5=$G153,0.5,1))","v":0},{"$f":"IF(AP$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AO153)))*(IF(AP$5=$G153,0.5,1))","v":0},{"$f":"IF(AQ$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AP153)))*(IF(AQ$5=$G153,0.5,1))","v":0},{"$f":"IF(AR$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AQ153)))*(IF(AR$5=$G153,0.5,1))","v":0},{"$f":"IF(AS$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AR153)))*(IF(AS$5=$G153,0.5,1))","v":0},{"$f":"IF(AT$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AS153)))*(IF(AT$5=$G153,0.5,1))","v":0},{"$f":"IF(AU$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AT153)))*(IF(AU$5=$G153,0.5,1))","v":0},{"$f":"IF(AV$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AU153)))*(IF(AV$5=$G153,0.5,1))","v":0},{"$f":"IF(AW$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AV153)))*(IF(AW$5=$G153,0.5,1))","v":0},{"$f":"IF(AX$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AW153)))*(IF(AX$5=$G153,0.5,1))","v":0},{"$f":"IF(AY$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AX153)))*(IF(AY$5=$G153,0.5,1))","v":0},{"$f":"IF(AZ$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AY153)))*(IF(AZ$5=$G153,0.5,1))","v":0},{"$f":"IF(BA$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:AZ153)))*(IF(BA$5=$G153,0.5,1))","v":0},{"$f":"IF(BB$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:BA153)))*(IF(BB$5=$G153,0.5,1))","v":0},{"$f":"IF(BC$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:BB153)))*(IF(BC$5=$G153,0.5,1))","v":0},{"$f":"IF(BD$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:BC153)))*(IF(BD$5=$G153,0.5,1))","v":0},{"$f":"IF(BE$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:BD153)))*(IF(BE$5=$G153,0.5,1))","v":0},{"$f":"IF(BF$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:BE153)))*(IF(BF$5=$G153,0.5,1))","v":0},{"$f":"IF(BG$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:BF153)))*(IF(BG$5=$G153,0.5,1))","v":0},{"$f":"IF(BH$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:BG153)))*(IF(BH$5=$G153,0.5,1))","v":0},{"$f":"IF(BI$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:BH153)))*(IF(BI$5=$G153,0.5,1))","v":0},{"$f":"IF(BJ$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:BI153)))*(IF(BJ$5=$G153,0.5,1))","v":0},{"$f":"IF(BK$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:BJ153)))*(IF(BK$5=$G153,0.5,1))","v":0},{"$f":"IF(BL$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:BK153)))*(IF(BL$5=$G153,0.5,1))","v":0},{"$f":"IF(BM$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:BL153)))*(IF(BM$5=$G153,0.5,1))","v":0},{"$f":"IF(BN$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:BM153)))*(IF(BN$5=$G153,0.5,1))","v":0},{"$f":"IF(BO$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:BN153)))*(IF(BO$5=$G153,0.5,1))","v":0},{"$f":"IF(BP$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:BO153)))*(IF(BP$5=$G153,0.5,1))","v":0},{"$f":"IF(BQ$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:BP153)))*(IF(BQ$5=$G153,0.5,1))","v":0},{"$f":"IF(BR$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:BQ153)))*(IF(BR$5=$G153,0.5,1))","v":0},{"$f":"IF(BS$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:BR153)))*(IF(BS$5=$G153,0.5,1))","v":0},{"$f":"IF(BT$5<$G153,0,MAX($I153*$H153,$I153-SUM($K153:BS153)))*(IF(BT$5=$G153,0.5,1))","v":0}]
[null,null,null,"Total .05 Depreciation",null,null,null,null,{"$f":"SUM(I128:I153)","v":-286056.24800456053},-286056.24800456059,null,{"$f":"SUM(L128:L153)","v":0},{"$f":"SUM(M128:M153)","v":-1402.7758315608257},-5968.6736362490055,-11079.17852848433,-13026.561447592298,-13026.561447592298,-13026.561447592298,-13026.561447592298,-13026.561447592298,-13026.561447592298,-13026.561447592298,-13026.561447592298,-13026.561447592298,-13026.561447592298,-13026.561447592298,-13026.561447592298,-13026.561447592298,-13026.561447592298,-13026.561447592298,-13026.561447592298,-11227.707734178995,-10545.573604321971,-10518.068195859996,-9109.7912826067713,-8059.0846793592491,-5798.1401037847518,-3350.1587506687974,-572.11249600913288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation of Installation Costs",0,null,{"$f":"G100","v":2015},4.2000000000000003E-2,{"$f":"-I100","v":-207.22142949433862},{"$f":"SUM(L156:BT156)","v":-207.22142949433862},null,{"$f":"IF(L$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:K156)))*(IF(L$5=$G156,0.5,1))","v":0},{"$f":"IF(M$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:L156)))*(IF(M$5=$G156,0.5,1))","v":-4.3516500193811112},{"$f":"IF(N$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:M156)))*(IF(N$5=$G156,0.5,1))","v":-8.7033000387622224},{"$f":"IF(O$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:N156)))*(IF(O$5=$G156,0.5,1))","v":-8.7033000387622224},{"$f":"IF(P$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:O156)))*(IF(P$5=$G156,0.5,1))","v":-8.7033000387622224},{"$f":"IF(Q$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:P156)))*(IF(Q$5=$G156,0.5,1))","v":-8.7033000387622224},{"$f":"IF(R$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:Q156)))*(IF(R$5=$G156,0.5,1))","v":-8.7033000387622224},{"$f":"IF(S$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:R156)))*(IF(S$5=$G156,0.5,1))","v":-8.7033000387622224},{"$f":"IF(T$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:S156)))*(IF(T$5=$G156,0.5,1))","v":-8.7033000387622224},{"$f":"IF(U$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:T156)))*(IF(U$5=$G156,0.5,1))","v":-8.7033000387622224},{"$f":"IF(V$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:U156)))*(IF(V$5=$G156,0.5,1))","v":-8.7033000387622224},{"$f":"IF(W$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:V156)))*(IF(W$5=$G156,0.5,1))","v":-8.7033000387622224},{"$f":"IF(X$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:W156)))*(IF(X$5=$G156,0.5,1))","v":-8.7033000387622224},{"$f":"IF(Y$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:X156)))*(IF(Y$5=$G156,0.5,1))","v":-8.7033000387622224},{"$f":"IF(Z$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:Y156)))*(IF(Z$5=$G156,0.5,1))","v":-8.7033000387622224},{"$f":"IF(AA$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:Z156)))*(IF(AA$5=$G156,0.5,1))","v":-8.7033000387622224},{"$f":"IF(AB$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AA156)))*(IF(AB$5=$G156,0.5,1))","v":-8.7033000387622224},{"$f":"IF(AC$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AB156)))*(IF(AC$5=$G156,0.5,1))","v":-8.7033000387622224},{"$f":"IF(AD$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AC156)))*(IF(AD$5=$G156,0.5,1))","v":-8.7033000387622224},{"$f":"IF(AE$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AD156)))*(IF(AE$5=$G156,0.5,1))","v":-8.7033000387622224},{"$f":"IF(AF$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AE156)))*(IF(AF$5=$G156,0.5,1))","v":-8.7033000387622224},{"$f":"IF(AG$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AF156)))*(IF(AG$5=$G156,0.5,1))","v":-8.7033000387622224},{"$f":"IF(AH$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AG156)))*(IF(AH$5=$G156,0.5,1))","v":-8.7033000387622224},{"$f":"IF(AI$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AH156)))*(IF(AI$5=$G156,0.5,1))","v":-8.7033000387622224},{"$f":"IF(AJ$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AI156)))*(IF(AJ$5=$G156,0.5,1))","v":-8.7033000387622224},{"$f":"IF(AK$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AJ156)))*(IF(AK$5=$G156,0.5,1))","v":-2.6938785834263967},{"$f":"IF(AL$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AK156)))*(IF(AL$5=$G156,0.5,1))","v":0},{"$f":"IF(AM$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AL156)))*(IF(AM$5=$G156,0.5,1))","v":0},{"$f":"IF(AN$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AM156)))*(IF(AN$5=$G156,0.5,1))","v":0},{"$f":"IF(AO$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AN156)))*(IF(AO$5=$G156,0.5,1))","v":0},{"$f":"IF(AP$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AO156)))*(IF(AP$5=$G156,0.5,1))","v":0},{"$f":"IF(AQ$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AP156)))*(IF(AQ$5=$G156,0.5,1))","v":0},{"$f":"IF(AR$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AQ156)))*(IF(AR$5=$G156,0.5,1))","v":0},{"$f":"IF(AS$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AR156)))*(IF(AS$5=$G156,0.5,1))","v":0},{"$f":"IF(AT$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AS156)))*(IF(AT$5=$G156,0.5,1))","v":0},{"$f":"IF(AU$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AT156)))*(IF(AU$5=$G156,0.5,1))","v":0},{"$f":"IF(AV$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AU156)))*(IF(AV$5=$G156,0.5,1))","v":0},{"$f":"IF(AW$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AV156)))*(IF(AW$5=$G156,0.5,1))","v":0},{"$f":"IF(AX$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AW156)))*(IF(AX$5=$G156,0.5,1))","v":0},{"$f":"IF(AY$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AX156)))*(IF(AY$5=$G156,0.5,1))","v":0},{"$f":"IF(AZ$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AY156)))*(IF(AZ$5=$G156,0.5,1))","v":0},{"$f":"IF(BA$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:AZ156)))*(IF(BA$5=$G156,0.5,1))","v":0},{"$f":"IF(BB$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:BA156)))*(IF(BB$5=$G156,0.5,1))","v":0},{"$f":"IF(BC$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:BB156)))*(IF(BC$5=$G156,0.5,1))","v":0},{"$f":"IF(BD$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:BC156)))*(IF(BD$5=$G156,0.5,1))","v":0},{"$f":"IF(BE$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:BD156)))*(IF(BE$5=$G156,0.5,1))","v":0},{"$f":"IF(BF$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:BE156)))*(IF(BF$5=$G156,0.5,1))","v":0},{"$f":"IF(BG$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:BF156)))*(IF(BG$5=$G156,0.5,1))","v":0},{"$f":"IF(BH$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:BG156)))*(IF(BH$5=$G156,0.5,1))","v":0},{"$f":"IF(BI$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:BH156)))*(IF(BI$5=$G156,0.5,1))","v":0},{"$f":"IF(BJ$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:BI156)))*(IF(BJ$5=$G156,0.5,1))","v":0},{"$f":"IF(BK$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:BJ156)))*(IF(BK$5=$G156,0.5,1))","v":0},{"$f":"IF(BL$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:BK156)))*(IF(BL$5=$G156,0.5,1))","v":0},{"$f":"IF(BM$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:BL156)))*(IF(BM$5=$G156,0.5,1))","v":0},{"$f":"IF(BN$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:BM156)))*(IF(BN$5=$G156,0.5,1))","v":0},{"$f":"IF(BO$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:BN156)))*(IF(BO$5=$G156,0.5,1))","v":0},{"$f":"IF(BP$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:BO156)))*(IF(BP$5=$G156,0.5,1))","v":0},{"$f":"IF(BQ$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:BP156)))*(IF(BQ$5=$G156,0.5,1))","v":0},{"$f":"IF(BR$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:BQ156)))*(IF(BR$5=$G156,0.5,1))","v":0},{"$f":"IF(BS$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:BR156)))*(IF(BS$5=$G156,0.5,1))","v":0},{"$f":"IF(BT$5<$G156,0,MAX($I156*$H156,$I156-SUM($K156:BS156)))*(IF(BT$5=$G156,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,{"$f":"G101","v":2015},4.2000000000000003E-2,{"$f":"-I101","v":-585.16756136786842},{"$f":"SUM(L157:BT157)","v":-585.16756136786842},null,{"$f":"IF(L$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:K157)))*(IF(L$5=$G157,0.5,1))","v":0},{"$f":"IF(M$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:L157)))*(IF(M$5=$G157,0.5,1))","v":-12.288518788725238},{"$f":"IF(N$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:M157)))*(IF(N$5=$G157,0.5,1))","v":-24.577037577450476},{"$f":"IF(O$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:N157)))*(IF(O$5=$G157,0.5,1))","v":-24.577037577450476},{"$f":"IF(P$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:O157)))*(IF(P$5=$G157,0.5,1))","v":-24.577037577450476},{"$f":"IF(Q$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:P157)))*(IF(Q$5=$G157,0.5,1))","v":-24.577037577450476},{"$f":"IF(R$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:Q157)))*(IF(R$5=$G157,0.5,1))","v":-24.577037577450476},{"$f":"IF(S$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:R157)))*(IF(S$5=$G157,0.5,1))","v":-24.577037577450476},{"$f":"IF(T$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:S157)))*(IF(T$5=$G157,0.5,1))","v":-24.577037577450476},{"$f":"IF(U$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:T157)))*(IF(U$5=$G157,0.5,1))","v":-24.577037577450476},{"$f":"IF(V$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:U157)))*(IF(V$5=$G157,0.5,1))","v":-24.577037577450476},{"$f":"IF(W$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:V157)))*(IF(W$5=$G157,0.5,1))","v":-24.577037577450476},{"$f":"IF(X$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:W157)))*(IF(X$5=$G157,0.5,1))","v":-24.577037577450476},{"$f":"IF(Y$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:X157)))*(IF(Y$5=$G157,0.5,1))","v":-24.577037577450476},{"$f":"IF(Z$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:Y157)))*(IF(Z$5=$G157,0.5,1))","v":-24.577037577450476},{"$f":"IF(AA$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:Z157)))*(IF(AA$5=$G157,0.5,1))","v":-24.577037577450476},{"$f":"IF(AB$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AA157)))*(IF(AB$5=$G157,0.5,1))","v":-24.577037577450476},{"$f":"IF(AC$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AB157)))*(IF(AC$5=$G157,0.5,1))","v":-24.577037577450476},{"$f":"IF(AD$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AC157)))*(IF(AD$5=$G157,0.5,1))","v":-24.577037577450476},{"$f":"IF(AE$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AD157)))*(IF(AE$5=$G157,0.5,1))","v":-24.577037577450476},{"$f":"IF(AF$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AE157)))*(IF(AF$5=$G157,0.5,1))","v":-24.577037577450476},{"$f":"IF(AG$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AF157)))*(IF(AG$5=$G157,0.5,1))","v":-24.577037577450476},{"$f":"IF(AH$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AG157)))*(IF(AH$5=$G157,0.5,1))","v":-24.577037577450476},{"$f":"IF(AI$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AH157)))*(IF(AI$5=$G157,0.5,1))","v":-24.577037577450476},{"$f":"IF(AJ$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AI157)))*(IF(AJ$5=$G157,0.5,1))","v":-24.577037577450476},{"$f":"IF(AK$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AJ157)))*(IF(AK$5=$G157,0.5,1))","v":-7.607178297782184},{"$f":"IF(AL$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AK157)))*(IF(AL$5=$G157,0.5,1))","v":0},{"$f":"IF(AM$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AL157)))*(IF(AM$5=$G157,0.5,1))","v":0},{"$f":"IF(AN$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AM157)))*(IF(AN$5=$G157,0.5,1))","v":0},{"$f":"IF(AO$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AN157)))*(IF(AO$5=$G157,0.5,1))","v":0},{"$f":"IF(AP$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AO157)))*(IF(AP$5=$G157,0.5,1))","v":0},{"$f":"IF(AQ$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AP157)))*(IF(AQ$5=$G157,0.5,1))","v":0},{"$f":"IF(AR$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AQ157)))*(IF(AR$5=$G157,0.5,1))","v":0},{"$f":"IF(AS$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AR157)))*(IF(AS$5=$G157,0.5,1))","v":0},{"$f":"IF(AT$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AS157)))*(IF(AT$5=$G157,0.5,1))","v":0},{"$f":"IF(AU$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AT157)))*(IF(AU$5=$G157,0.5,1))","v":0},{"$f":"IF(AV$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AU157)))*(IF(AV$5=$G157,0.5,1))","v":0},{"$f":"IF(AW$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AV157)))*(IF(AW$5=$G157,0.5,1))","v":0},{"$f":"IF(AX$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AW157)))*(IF(AX$5=$G157,0.5,1))","v":0},{"$f":"IF(AY$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AX157)))*(IF(AY$5=$G157,0.5,1))","v":0},{"$f":"IF(AZ$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AY157)))*(IF(AZ$5=$G157,0.5,1))","v":0},{"$f":"IF(BA$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:AZ157)))*(IF(BA$5=$G157,0.5,1))","v":0},{"$f":"IF(BB$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:BA157)))*(IF(BB$5=$G157,0.5,1))","v":0},{"$f":"IF(BC$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:BB157)))*(IF(BC$5=$G157,0.5,1))","v":0},{"$f":"IF(BD$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:BC157)))*(IF(BD$5=$G157,0.5,1))","v":0},{"$f":"IF(BE$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:BD157)))*(IF(BE$5=$G157,0.5,1))","v":0},{"$f":"IF(BF$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:BE157)))*(IF(BF$5=$G157,0.5,1))","v":0},{"$f":"IF(BG$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:BF157)))*(IF(BG$5=$G157,0.5,1))","v":0},{"$f":"IF(BH$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:BG157)))*(IF(BH$5=$G157,0.5,1))","v":0},{"$f":"IF(BI$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:BH157)))*(IF(BI$5=$G157,0.5,1))","v":0},{"$f":"IF(BJ$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:BI157)))*(IF(BJ$5=$G157,0.5,1))","v":0},{"$f":"IF(BK$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:BJ157)))*(IF(BK$5=$G157,0.5,1))","v":0},{"$f":"IF(BL$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:BK157)))*(IF(BL$5=$G157,0.5,1))","v":0},{"$f":"IF(BM$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:BL157)))*(IF(BM$5=$G157,0.5,1))","v":0},{"$f":"IF(BN$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:BM157)))*(IF(BN$5=$G157,0.5,1))","v":0},{"$f":"IF(BO$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:BN157)))*(IF(BO$5=$G157,0.5,1))","v":0},{"$f":"IF(BP$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:BO157)))*(IF(BP$5=$G157,0.5,1))","v":0},{"$f":"IF(BQ$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:BP157)))*(IF(BQ$5=$G157,0.5,1))","v":0},{"$f":"IF(BR$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:BQ157)))*(IF(BR$5=$G157,0.5,1))","v":0},{"$f":"IF(BS$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:BR157)))*(IF(BS$5=$G157,0.5,1))","v":0},{"$f":"IF(BT$5<$G157,0,MAX($I157*$H157,$I157-SUM($K157:BS157)))*(IF(BT$5=$G157,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2015,4.2000000000000003E-2,-207.22142949433862,-207.22142949433862,null,{"$f":"IF(L$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:K158)))*(IF(L$5=$G158,0.5,1))","v":0},{"$f":"IF(M$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:L158)))*(IF(M$5=$G158,0.5,1))","v":-4.3516500193811112},{"$f":"IF(N$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:M158)))*(IF(N$5=$G158,0.5,1))","v":-8.7033000387622224},{"$f":"IF(O$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:N158)))*(IF(O$5=$G158,0.5,1))","v":-8.7033000387622224},{"$f":"IF(P$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:O158)))*(IF(P$5=$G158,0.5,1))","v":-8.7033000387622224},{"$f":"IF(Q$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:P158)))*(IF(Q$5=$G158,0.5,1))","v":-8.7033000387622224},{"$f":"IF(R$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:Q158)))*(IF(R$5=$G158,0.5,1))","v":-8.7033000387622224},{"$f":"IF(S$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:R158)))*(IF(S$5=$G158,0.5,1))","v":-8.7033000387622224},{"$f":"IF(T$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:S158)))*(IF(T$5=$G158,0.5,1))","v":-8.7033000387622224},{"$f":"IF(U$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:T158)))*(IF(U$5=$G158,0.5,1))","v":-8.7033000387622224},{"$f":"IF(V$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:U158)))*(IF(V$5=$G158,0.5,1))","v":-8.7033000387622224},{"$f":"IF(W$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:V158)))*(IF(W$5=$G158,0.5,1))","v":-8.7033000387622224},{"$f":"IF(X$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:W158)))*(IF(X$5=$G158,0.5,1))","v":-8.7033000387622224},{"$f":"IF(Y$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:X158)))*(IF(Y$5=$G158,0.5,1))","v":-8.7033000387622224},{"$f":"IF(Z$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:Y158)))*(IF(Z$5=$G158,0.5,1))","v":-8.7033000387622224},{"$f":"IF(AA$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:Z158)))*(IF(AA$5=$G158,0.5,1))","v":-8.7033000387622224},{"$f":"IF(AB$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AA158)))*(IF(AB$5=$G158,0.5,1))","v":-8.7033000387622224},{"$f":"IF(AC$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AB158)))*(IF(AC$5=$G158,0.5,1))","v":-8.7033000387622224},{"$f":"IF(AD$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AC158)))*(IF(AD$5=$G158,0.5,1))","v":-8.7033000387622224},{"$f":"IF(AE$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AD158)))*(IF(AE$5=$G158,0.5,1))","v":-8.7033000387622224},{"$f":"IF(AF$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AE158)))*(IF(AF$5=$G158,0.5,1))","v":-8.7033000387622224},{"$f":"IF(AG$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AF158)))*(IF(AG$5=$G158,0.5,1))","v":-8.7033000387622224},{"$f":"IF(AH$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AG158)))*(IF(AH$5=$G158,0.5,1))","v":-8.7033000387622224},{"$f":"IF(AI$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AH158)))*(IF(AI$5=$G158,0.5,1))","v":-8.7033000387622224},{"$f":"IF(AJ$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AI158)))*(IF(AJ$5=$G158,0.5,1))","v":-8.7033000387622224},{"$f":"IF(AK$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AJ158)))*(IF(AK$5=$G158,0.5,1))","v":-2.6938785834263967},{"$f":"IF(AL$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AK158)))*(IF(AL$5=$G158,0.5,1))","v":0},{"$f":"IF(AM$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AL158)))*(IF(AM$5=$G158,0.5,1))","v":0},{"$f":"IF(AN$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AM158)))*(IF(AN$5=$G158,0.5,1))","v":0},{"$f":"IF(AO$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AN158)))*(IF(AO$5=$G158,0.5,1))","v":0},{"$f":"IF(AP$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AO158)))*(IF(AP$5=$G158,0.5,1))","v":0},{"$f":"IF(AQ$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AP158)))*(IF(AQ$5=$G158,0.5,1))","v":0},{"$f":"IF(AR$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AQ158)))*(IF(AR$5=$G158,0.5,1))","v":0},{"$f":"IF(AS$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AR158)))*(IF(AS$5=$G158,0.5,1))","v":0},{"$f":"IF(AT$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AS158)))*(IF(AT$5=$G158,0.5,1))","v":0},{"$f":"IF(AU$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AT158)))*(IF(AU$5=$G158,0.5,1))","v":0},{"$f":"IF(AV$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AU158)))*(IF(AV$5=$G158,0.5,1))","v":0},{"$f":"IF(AW$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AV158)))*(IF(AW$5=$G158,0.5,1))","v":0},{"$f":"IF(AX$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AW158)))*(IF(AX$5=$G158,0.5,1))","v":0},{"$f":"IF(AY$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AX158)))*(IF(AY$5=$G158,0.5,1))","v":0},{"$f":"IF(AZ$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AY158)))*(IF(AZ$5=$G158,0.5,1))","v":0},{"$f":"IF(BA$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:AZ158)))*(IF(BA$5=$G158,0.5,1))","v":0},{"$f":"IF(BB$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:BA158)))*(IF(BB$5=$G158,0.5,1))","v":0},{"$f":"IF(BC$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:BB158)))*(IF(BC$5=$G158,0.5,1))","v":0},{"$f":"IF(BD$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:BC158)))*(IF(BD$5=$G158,0.5,1))","v":0},{"$f":"IF(BE$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:BD158)))*(IF(BE$5=$G158,0.5,1))","v":0},{"$f":"IF(BF$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:BE158)))*(IF(BF$5=$G158,0.5,1))","v":0},{"$f":"IF(BG$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:BF158)))*(IF(BG$5=$G158,0.5,1))","v":0},{"$f":"IF(BH$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:BG158)))*(IF(BH$5=$G158,0.5,1))","v":0},{"$f":"IF(BI$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:BH158)))*(IF(BI$5=$G158,0.5,1))","v":0},{"$f":"IF(BJ$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:BI158)))*(IF(BJ$5=$G158,0.5,1))","v":0},{"$f":"IF(BK$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:BJ158)))*(IF(BK$5=$G158,0.5,1))","v":0},{"$f":"IF(BL$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:BK158)))*(IF(BL$5=$G158,0.5,1))","v":0},{"$f":"IF(BM$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:BL158)))*(IF(BM$5=$G158,0.5,1))","v":0},{"$f":"IF(BN$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:BM158)))*(IF(BN$5=$G158,0.5,1))","v":0},{"$f":"IF(BO$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:BN158)))*(IF(BO$5=$G158,0.5,1))","v":0},{"$f":"IF(BP$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:BO158)))*(IF(BP$5=$G158,0.5,1))","v":0},{"$f":"IF(BQ$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:BP158)))*(IF(BQ$5=$G158,0.5,1))","v":0},{"$f":"IF(BR$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:BQ158)))*(IF(BR$5=$G158,0.5,1))","v":0},{"$f":"IF(BS$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:BR158)))*(IF(BS$5=$G158,0.5,1))","v":0},{"$f":"IF(BT$5<$G158,0,MAX($I158*$H158,$I158-SUM($K158:BS158)))*(IF(BT$5=$G158,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2015,4.2999999999999997E-2,-585.68327619071454,-585.68327619071454,null,{"$f":"IF(L$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:K159)))*(IF(L$5=$G159,0.5,1))","v":0},{"$f":"IF(M$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:L159)))*(IF(M$5=$G159,0.5,1))","v":-12.592190438100362},{"$f":"IF(N$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:M159)))*(IF(N$5=$G159,0.5,1))","v":-25.184380876200724},{"$f":"IF(O$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:N159)))*(IF(O$5=$G159,0.5,1))","v":-25.184380876200724},{"$f":"IF(P$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:O159)))*(IF(P$5=$G159,0.5,1))","v":-25.184380876200724},{"$f":"IF(Q$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:P159)))*(IF(Q$5=$G159,0.5,1))","v":-25.184380876200724},{"$f":"IF(R$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:Q159)))*(IF(R$5=$G159,0.5,1))","v":-25.184380876200724},{"$f":"IF(S$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:R159)))*(IF(S$5=$G159,0.5,1))","v":-25.184380876200724},{"$f":"IF(T$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:S159)))*(IF(T$5=$G159,0.5,1))","v":-25.184380876200724},{"$f":"IF(U$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:T159)))*(IF(U$5=$G159,0.5,1))","v":-25.184380876200724},{"$f":"IF(V$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:U159)))*(IF(V$5=$G159,0.5,1))","v":-25.184380876200724},{"$f":"IF(W$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:V159)))*(IF(W$5=$G159,0.5,1))","v":-25.184380876200724},{"$f":"IF(X$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:W159)))*(IF(X$5=$G159,0.5,1))","v":-25.184380876200724},{"$f":"IF(Y$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:X159)))*(IF(Y$5=$G159,0.5,1))","v":-25.184380876200724},{"$f":"IF(Z$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:Y159)))*(IF(Z$5=$G159,0.5,1))","v":-25.184380876200724},{"$f":"IF(AA$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:Z159)))*(IF(AA$5=$G159,0.5,1))","v":-25.184380876200724},{"$f":"IF(AB$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AA159)))*(IF(AB$5=$G159,0.5,1))","v":-25.184380876200724},{"$f":"IF(AC$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AB159)))*(IF(AC$5=$G159,0.5,1))","v":-25.184380876200724},{"$f":"IF(AD$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AC159)))*(IF(AD$5=$G159,0.5,1))","v":-25.184380876200724},{"$f":"IF(AE$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AD159)))*(IF(AE$5=$G159,0.5,1))","v":-25.184380876200724},{"$f":"IF(AF$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AE159)))*(IF(AF$5=$G159,0.5,1))","v":-25.184380876200724},{"$f":"IF(AG$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AF159)))*(IF(AG$5=$G159,0.5,1))","v":-25.184380876200724},{"$f":"IF(AH$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AG159)))*(IF(AH$5=$G159,0.5,1))","v":-25.184380876200724},{"$f":"IF(AI$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AH159)))*(IF(AI$5=$G159,0.5,1))","v":-25.184380876200724},{"$f":"IF(AJ$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AI159)))*(IF(AJ$5=$G159,0.5,1))","v":-19.034706476198039},{"$f":"IF(AK$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AJ159)))*(IF(AK$5=$G159,0.5,1))","v":0},{"$f":"IF(AL$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AK159)))*(IF(AL$5=$G159,0.5,1))","v":0},{"$f":"IF(AM$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AL159)))*(IF(AM$5=$G159,0.5,1))","v":0},{"$f":"IF(AN$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AM159)))*(IF(AN$5=$G159,0.5,1))","v":0},{"$f":"IF(AO$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AN159)))*(IF(AO$5=$G159,0.5,1))","v":0},{"$f":"IF(AP$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AO159)))*(IF(AP$5=$G159,0.5,1))","v":0},{"$f":"IF(AQ$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AP159)))*(IF(AQ$5=$G159,0.5,1))","v":0},{"$f":"IF(AR$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AQ159)))*(IF(AR$5=$G159,0.5,1))","v":0},{"$f":"IF(AS$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AR159)))*(IF(AS$5=$G159,0.5,1))","v":0},{"$f":"IF(AT$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AS159)))*(IF(AT$5=$G159,0.5,1))","v":0},{"$f":"IF(AU$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AT159)))*(IF(AU$5=$G159,0.5,1))","v":0},{"$f":"IF(AV$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AU159)))*(IF(AV$5=$G159,0.5,1))","v":0},{"$f":"IF(AW$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AV159)))*(IF(AW$5=$G159,0.5,1))","v":0},{"$f":"IF(AX$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AW159)))*(IF(AX$5=$G159,0.5,1))","v":0},{"$f":"IF(AY$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AX159)))*(IF(AY$5=$G159,0.5,1))","v":0},{"$f":"IF(AZ$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AY159)))*(IF(AZ$5=$G159,0.5,1))","v":0},{"$f":"IF(BA$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:AZ159)))*(IF(BA$5=$G159,0.5,1))","v":0},{"$f":"IF(BB$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:BA159)))*(IF(BB$5=$G159,0.5,1))","v":0},{"$f":"IF(BC$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:BB159)))*(IF(BC$5=$G159,0.5,1))","v":0},{"$f":"IF(BD$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:BC159)))*(IF(BD$5=$G159,0.5,1))","v":0},{"$f":"IF(BE$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:BD159)))*(IF(BE$5=$G159,0.5,1))","v":0},{"$f":"IF(BF$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:BE159)))*(IF(BF$5=$G159,0.5,1))","v":0},{"$f":"IF(BG$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:BF159)))*(IF(BG$5=$G159,0.5,1))","v":0},{"$f":"IF(BH$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:BG159)))*(IF(BH$5=$G159,0.5,1))","v":0},{"$f":"IF(BI$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:BH159)))*(IF(BI$5=$G159,0.5,1))","v":0},{"$f":"IF(BJ$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:BI159)))*(IF(BJ$5=$G159,0.5,1))","v":0},{"$f":"IF(BK$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:BJ159)))*(IF(BK$5=$G159,0.5,1))","v":0},{"$f":"IF(BL$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:BK159)))*(IF(BL$5=$G159,0.5,1))","v":0},{"$f":"IF(BM$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:BL159)))*(IF(BM$5=$G159,0.5,1))","v":0},{"$f":"IF(BN$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:BM159)))*(IF(BN$5=$G159,0.5,1))","v":0},{"$f":"IF(BO$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:BN159)))*(IF(BO$5=$G159,0.5,1))","v":0},{"$f":"IF(BP$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:BO159)))*(IF(BP$5=$G159,0.5,1))","v":0},{"$f":"IF(BQ$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:BP159)))*(IF(BQ$5=$G159,0.5,1))","v":0},{"$f":"IF(BR$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:BQ159)))*(IF(BR$5=$G159,0.5,1))","v":0},{"$f":"IF(BS$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:BR159)))*(IF(BS$5=$G159,0.5,1))","v":0},{"$f":"IF(BT$5<$G159,0,MAX($I159*$H159,$I159-SUM($K159:BS159)))*(IF(BT$5=$G159,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2015,4.2999999999999997E-2,-586.70185802124263,-586.70185802124263,null,{"$f":"IF(L$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:K160)))*(IF(L$5=$G160,0.5,1))","v":0},{"$f":"IF(M$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:L160)))*(IF(M$5=$G160,0.5,1))","v":-12.614089947456716},{"$f":"IF(N$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:M160)))*(IF(N$5=$G160,0.5,1))","v":-25.228179894913431},{"$f":"IF(O$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:N160)))*(IF(O$5=$G160,0.5,1))","v":-25.228179894913431},{"$f":"IF(P$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:O160)))*(IF(P$5=$G160,0.5,1))","v":-25.228179894913431},{"$f":"IF(Q$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:P160)))*(IF(Q$5=$G160,0.5,1))","v":-25.228179894913431},{"$f":"IF(R$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:Q160)))*(IF(R$5=$G160,0.5,1))","v":-25.228179894913431},{"$f":"IF(S$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:R160)))*(IF(S$5=$G160,0.5,1))","v":-25.228179894913431},{"$f":"IF(T$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:S160)))*(IF(T$5=$G160,0.5,1))","v":-25.228179894913431},{"$f":"IF(U$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:T160)))*(IF(U$5=$G160,0.5,1))","v":-25.228179894913431},{"$f":"IF(V$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:U160)))*(IF(V$5=$G160,0.5,1))","v":-25.228179894913431},{"$f":"IF(W$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:V160)))*(IF(W$5=$G160,0.5,1))","v":-25.228179894913431},{"$f":"IF(X$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:W160)))*(IF(X$5=$G160,0.5,1))","v":-25.228179894913431},{"$f":"IF(Y$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:X160)))*(IF(Y$5=$G160,0.5,1))","v":-25.228179894913431},{"$f":"IF(Z$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:Y160)))*(IF(Z$5=$G160,0.5,1))","v":-25.228179894913431},{"$f":"IF(AA$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:Z160)))*(IF(AA$5=$G160,0.5,1))","v":-25.228179894913431},{"$f":"IF(AB$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AA160)))*(IF(AB$5=$G160,0.5,1))","v":-25.228179894913431},{"$f":"IF(AC$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AB160)))*(IF(AC$5=$G160,0.5,1))","v":-25.228179894913431},{"$f":"IF(AD$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AC160)))*(IF(AD$5=$G160,0.5,1))","v":-25.228179894913431},{"$f":"IF(AE$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AD160)))*(IF(AE$5=$G160,0.5,1))","v":-25.228179894913431},{"$f":"IF(AF$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AE160)))*(IF(AF$5=$G160,0.5,1))","v":-25.228179894913431},{"$f":"IF(AG$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AF160)))*(IF(AG$5=$G160,0.5,1))","v":-25.228179894913431},{"$f":"IF(AH$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AG160)))*(IF(AH$5=$G160,0.5,1))","v":-25.228179894913431},{"$f":"IF(AI$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AH160)))*(IF(AI$5=$G160,0.5,1))","v":-25.228179894913431},{"$f":"IF(AJ$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AI160)))*(IF(AJ$5=$G160,0.5,1))","v":-19.067810385690677},{"$f":"IF(AK$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AJ160)))*(IF(AK$5=$G160,0.5,1))","v":0},{"$f":"IF(AL$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AK160)))*(IF(AL$5=$G160,0.5,1))","v":0},{"$f":"IF(AM$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AL160)))*(IF(AM$5=$G160,0.5,1))","v":0},{"$f":"IF(AN$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AM160)))*(IF(AN$5=$G160,0.5,1))","v":0},{"$f":"IF(AO$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AN160)))*(IF(AO$5=$G160,0.5,1))","v":0},{"$f":"IF(AP$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AO160)))*(IF(AP$5=$G160,0.5,1))","v":0},{"$f":"IF(AQ$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AP160)))*(IF(AQ$5=$G160,0.5,1))","v":0},{"$f":"IF(AR$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AQ160)))*(IF(AR$5=$G160,0.5,1))","v":0},{"$f":"IF(AS$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AR160)))*(IF(AS$5=$G160,0.5,1))","v":0},{"$f":"IF(AT$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AS160)))*(IF(AT$5=$G160,0.5,1))","v":0},{"$f":"IF(AU$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AT160)))*(IF(AU$5=$G160,0.5,1))","v":0},{"$f":"IF(AV$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AU160)))*(IF(AV$5=$G160,0.5,1))","v":0},{"$f":"IF(AW$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AV160)))*(IF(AW$5=$G160,0.5,1))","v":0},{"$f":"IF(AX$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AW160)))*(IF(AX$5=$G160,0.5,1))","v":0},{"$f":"IF(AY$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AX160)))*(IF(AY$5=$G160,0.5,1))","v":0},{"$f":"IF(AZ$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AY160)))*(IF(AZ$5=$G160,0.5,1))","v":0},{"$f":"IF(BA$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:AZ160)))*(IF(BA$5=$G160,0.5,1))","v":0},{"$f":"IF(BB$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:BA160)))*(IF(BB$5=$G160,0.5,1))","v":0},{"$f":"IF(BC$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:BB160)))*(IF(BC$5=$G160,0.5,1))","v":0},{"$f":"IF(BD$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:BC160)))*(IF(BD$5=$G160,0.5,1))","v":0},{"$f":"IF(BE$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:BD160)))*(IF(BE$5=$G160,0.5,1))","v":0},{"$f":"IF(BF$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:BE160)))*(IF(BF$5=$G160,0.5,1))","v":0},{"$f":"IF(BG$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:BF160)))*(IF(BG$5=$G160,0.5,1))","v":0},{"$f":"IF(BH$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:BG160)))*(IF(BH$5=$G160,0.5,1))","v":0},{"$f":"IF(BI$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:BH160)))*(IF(BI$5=$G160,0.5,1))","v":0},{"$f":"IF(BJ$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:BI160)))*(IF(BJ$5=$G160,0.5,1))","v":0},{"$f":"IF(BK$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:BJ160)))*(IF(BK$5=$G160,0.5,1))","v":0},{"$f":"IF(BL$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:BK160)))*(IF(BL$5=$G160,0.5,1))","v":0},{"$f":"IF(BM$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:BL160)))*(IF(BM$5=$G160,0.5,1))","v":0},{"$f":"IF(BN$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:BM160)))*(IF(BN$5=$G160,0.5,1))","v":0},{"$f":"IF(BO$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:BN160)))*(IF(BO$5=$G160,0.5,1))","v":0},{"$f":"IF(BP$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:BO160)))*(IF(BP$5=$G160,0.5,1))","v":0},{"$f":"IF(BQ$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:BP160)))*(IF(BQ$5=$G160,0.5,1))","v":0},{"$f":"IF(BR$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:BQ160)))*(IF(BR$5=$G160,0.5,1))","v":0},{"$f":"IF(BS$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:BR160)))*(IF(BS$5=$G160,0.5,1))","v":0},{"$f":"IF(BT$5<$G160,0,MAX($I160*$H160,$I160-SUM($K160:BS160)))*(IF(BT$5=$G160,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2015,4.2999999999999997E-2,-586.1835892826964,-586.1835892826964,null,{"$f":"IF(L$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:K161)))*(IF(L$5=$G161,0.5,1))","v":0},{"$f":"IF(M$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:L161)))*(IF(M$5=$G161,0.5,1))","v":-12.602947169577972},{"$f":"IF(N$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:M161)))*(IF(N$5=$G161,0.5,1))","v":-25.205894339155943},{"$f":"IF(O$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:N161)))*(IF(O$5=$G161,0.5,1))","v":-25.205894339155943},{"$f":"IF(P$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:O161)))*(IF(P$5=$G161,0.5,1))","v":-25.205894339155943},{"$f":"IF(Q$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:P161)))*(IF(Q$5=$G161,0.5,1))","v":-25.205894339155943},{"$f":"IF(R$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:Q161)))*(IF(R$5=$G161,0.5,1))","v":-25.205894339155943},{"$f":"IF(S$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:R161)))*(IF(S$5=$G161,0.5,1))","v":-25.205894339155943},{"$f":"IF(T$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:S161)))*(IF(T$5=$G161,0.5,1))","v":-25.205894339155943},{"$f":"IF(U$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:T161)))*(IF(U$5=$G161,0.5,1))","v":-25.205894339155943},{"$f":"IF(V$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:U161)))*(IF(V$5=$G161,0.5,1))","v":-25.205894339155943},{"$f":"IF(W$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:V161)))*(IF(W$5=$G161,0.5,1))","v":-25.205894339155943},{"$f":"IF(X$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:W161)))*(IF(X$5=$G161,0.5,1))","v":-25.205894339155943},{"$f":"IF(Y$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:X161)))*(IF(Y$5=$G161,0.5,1))","v":-25.205894339155943},{"$f":"IF(Z$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:Y161)))*(IF(Z$5=$G161,0.5,1))","v":-25.205894339155943},{"$f":"IF(AA$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:Z161)))*(IF(AA$5=$G161,0.5,1))","v":-25.205894339155943},{"$f":"IF(AB$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AA161)))*(IF(AB$5=$G161,0.5,1))","v":-25.205894339155943},{"$f":"IF(AC$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AB161)))*(IF(AC$5=$G161,0.5,1))","v":-25.205894339155943},{"$f":"IF(AD$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AC161)))*(IF(AD$5=$G161,0.5,1))","v":-25.205894339155943},{"$f":"IF(AE$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AD161)))*(IF(AE$5=$G161,0.5,1))","v":-25.205894339155943},{"$f":"IF(AF$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AE161)))*(IF(AF$5=$G161,0.5,1))","v":-25.205894339155943},{"$f":"IF(AG$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AF161)))*(IF(AG$5=$G161,0.5,1))","v":-25.205894339155943},{"$f":"IF(AH$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AG161)))*(IF(AH$5=$G161,0.5,1))","v":-25.205894339155943},{"$f":"IF(AI$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AH161)))*(IF(AI$5=$G161,0.5,1))","v":-25.205894339155943},{"$f":"IF(AJ$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AI161)))*(IF(AJ$5=$G161,0.5,1))","v":-19.050966651687872},{"$f":"IF(AK$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AJ161)))*(IF(AK$5=$G161,0.5,1))","v":0},{"$f":"IF(AL$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AK161)))*(IF(AL$5=$G161,0.5,1))","v":0},{"$f":"IF(AM$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AL161)))*(IF(AM$5=$G161,0.5,1))","v":0},{"$f":"IF(AN$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AM161)))*(IF(AN$5=$G161,0.5,1))","v":0},{"$f":"IF(AO$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AN161)))*(IF(AO$5=$G161,0.5,1))","v":0},{"$f":"IF(AP$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AO161)))*(IF(AP$5=$G161,0.5,1))","v":0},{"$f":"IF(AQ$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AP161)))*(IF(AQ$5=$G161,0.5,1))","v":0},{"$f":"IF(AR$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AQ161)))*(IF(AR$5=$G161,0.5,1))","v":0},{"$f":"IF(AS$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AR161)))*(IF(AS$5=$G161,0.5,1))","v":0},{"$f":"IF(AT$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AS161)))*(IF(AT$5=$G161,0.5,1))","v":0},{"$f":"IF(AU$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AT161)))*(IF(AU$5=$G161,0.5,1))","v":0},{"$f":"IF(AV$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AU161)))*(IF(AV$5=$G161,0.5,1))","v":0},{"$f":"IF(AW$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AV161)))*(IF(AW$5=$G161,0.5,1))","v":0},{"$f":"IF(AX$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AW161)))*(IF(AX$5=$G161,0.5,1))","v":0},{"$f":"IF(AY$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AX161)))*(IF(AY$5=$G161,0.5,1))","v":0},{"$f":"IF(AZ$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AY161)))*(IF(AZ$5=$G161,0.5,1))","v":0},{"$f":"IF(BA$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:AZ161)))*(IF(BA$5=$G161,0.5,1))","v":0},{"$f":"IF(BB$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:BA161)))*(IF(BB$5=$G161,0.5,1))","v":0},{"$f":"IF(BC$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:BB161)))*(IF(BC$5=$G161,0.5,1))","v":0},{"$f":"IF(BD$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:BC161)))*(IF(BD$5=$G161,0.5,1))","v":0},{"$f":"IF(BE$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:BD161)))*(IF(BE$5=$G161,0.5,1))","v":0},{"$f":"IF(BF$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:BE161)))*(IF(BF$5=$G161,0.5,1))","v":0},{"$f":"IF(BG$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:BF161)))*(IF(BG$5=$G161,0.5,1))","v":0},{"$f":"IF(BH$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:BG161)))*(IF(BH$5=$G161,0.5,1))","v":0},{"$f":"IF(BI$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:BH161)))*(IF(BI$5=$G161,0.5,1))","v":0},{"$f":"IF(BJ$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:BI161)))*(IF(BJ$5=$G161,0.5,1))","v":0},{"$f":"IF(BK$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:BJ161)))*(IF(BK$5=$G161,0.5,1))","v":0},{"$f":"IF(BL$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:BK161)))*(IF(BL$5=$G161,0.5,1))","v":0},{"$f":"IF(BM$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:BL161)))*(IF(BM$5=$G161,0.5,1))","v":0},{"$f":"IF(BN$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:BM161)))*(IF(BN$5=$G161,0.5,1))","v":0},{"$f":"IF(BO$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:BN161)))*(IF(BO$5=$G161,0.5,1))","v":0},{"$f":"IF(BP$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:BO161)))*(IF(BP$5=$G161,0.5,1))","v":0},{"$f":"IF(BQ$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:BP161)))*(IF(BQ$5=$G161,0.5,1))","v":0},{"$f":"IF(BR$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:BQ161)))*(IF(BR$5=$G161,0.5,1))","v":0},{"$f":"IF(BS$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:BR161)))*(IF(BS$5=$G161,0.5,1))","v":0},{"$f":"IF(BT$5<$G161,0,MAX($I161*$H161,$I161-SUM($K161:BS161)))*(IF(BT$5=$G161,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2016,4.2000000000000003E-2,-211.87093172957134,-211.87093172957134,null,{"$f":"IF(L$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:K162)))*(IF(L$5=$G162,0.5,1))","v":0},{"$f":"IF(M$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:L162)))*(IF(M$5=$G162,0.5,1))","v":0},{"$f":"IF(N$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:M162)))*(IF(N$5=$G162,0.5,1))","v":-4.4492895663209984},{"$f":"IF(O$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:N162)))*(IF(O$5=$G162,0.5,1))","v":-8.8985791326419967},{"$f":"IF(P$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:O162)))*(IF(P$5=$G162,0.5,1))","v":-8.8985791326419967},{"$f":"IF(Q$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:P162)))*(IF(Q$5=$G162,0.5,1))","v":-8.8985791326419967},{"$f":"IF(R$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:Q162)))*(IF(R$5=$G162,0.5,1))","v":-8.8985791326419967},{"$f":"IF(S$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:R162)))*(IF(S$5=$G162,0.5,1))","v":-8.8985791326419967},{"$f":"IF(T$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:S162)))*(IF(T$5=$G162,0.5,1))","v":-8.8985791326419967},{"$f":"IF(U$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:T162)))*(IF(U$5=$G162,0.5,1))","v":-8.8985791326419967},{"$f":"IF(V$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:U162)))*(IF(V$5=$G162,0.5,1))","v":-8.8985791326419967},{"$f":"IF(W$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:V162)))*(IF(W$5=$G162,0.5,1))","v":-8.8985791326419967},{"$f":"IF(X$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:W162)))*(IF(X$5=$G162,0.5,1))","v":-8.8985791326419967},{"$f":"IF(Y$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:X162)))*(IF(Y$5=$G162,0.5,1))","v":-8.8985791326419967},{"$f":"IF(Z$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:Y162)))*(IF(Z$5=$G162,0.5,1))","v":-8.8985791326419967},{"$f":"IF(AA$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:Z162)))*(IF(AA$5=$G162,0.5,1))","v":-8.8985791326419967},{"$f":"IF(AB$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AA162)))*(IF(AB$5=$G162,0.5,1))","v":-8.8985791326419967},{"$f":"IF(AC$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AB162)))*(IF(AC$5=$G162,0.5,1))","v":-8.8985791326419967},{"$f":"IF(AD$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AC162)))*(IF(AD$5=$G162,0.5,1))","v":-8.8985791326419967},{"$f":"IF(AE$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AD162)))*(IF(AE$5=$G162,0.5,1))","v":-8.8985791326419967},{"$f":"IF(AF$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AE162)))*(IF(AF$5=$G162,0.5,1))","v":-8.8985791326419967},{"$f":"IF(AG$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AF162)))*(IF(AG$5=$G162,0.5,1))","v":-8.8985791326419967},{"$f":"IF(AH$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AG162)))*(IF(AH$5=$G162,0.5,1))","v":-8.8985791326419967},{"$f":"IF(AI$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AH162)))*(IF(AI$5=$G162,0.5,1))","v":-8.8985791326419967},{"$f":"IF(AJ$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AI162)))*(IF(AJ$5=$G162,0.5,1))","v":-8.8985791326419967},{"$f":"IF(AK$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AJ162)))*(IF(AK$5=$G162,0.5,1))","v":-8.8985791326419967},{"$f":"IF(AL$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AK162)))*(IF(AL$5=$G162,0.5,1))","v":-2.7543221124844024},{"$f":"IF(AM$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AL162)))*(IF(AM$5=$G162,0.5,1))","v":0},{"$f":"IF(AN$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AM162)))*(IF(AN$5=$G162,0.5,1))","v":0},{"$f":"IF(AO$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AN162)))*(IF(AO$5=$G162,0.5,1))","v":0},{"$f":"IF(AP$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AO162)))*(IF(AP$5=$G162,0.5,1))","v":0},{"$f":"IF(AQ$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AP162)))*(IF(AQ$5=$G162,0.5,1))","v":0},{"$f":"IF(AR$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AQ162)))*(IF(AR$5=$G162,0.5,1))","v":0},{"$f":"IF(AS$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AR162)))*(IF(AS$5=$G162,0.5,1))","v":0},{"$f":"IF(AT$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AS162)))*(IF(AT$5=$G162,0.5,1))","v":0},{"$f":"IF(AU$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AT162)))*(IF(AU$5=$G162,0.5,1))","v":0},{"$f":"IF(AV$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AU162)))*(IF(AV$5=$G162,0.5,1))","v":0},{"$f":"IF(AW$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AV162)))*(IF(AW$5=$G162,0.5,1))","v":0},{"$f":"IF(AX$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AW162)))*(IF(AX$5=$G162,0.5,1))","v":0},{"$f":"IF(AY$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AX162)))*(IF(AY$5=$G162,0.5,1))","v":0},{"$f":"IF(AZ$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AY162)))*(IF(AZ$5=$G162,0.5,1))","v":0},{"$f":"IF(BA$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:AZ162)))*(IF(BA$5=$G162,0.5,1))","v":0},{"$f":"IF(BB$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:BA162)))*(IF(BB$5=$G162,0.5,1))","v":0},{"$f":"IF(BC$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:BB162)))*(IF(BC$5=$G162,0.5,1))","v":0},{"$f":"IF(BD$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:BC162)))*(IF(BD$5=$G162,0.5,1))","v":0},{"$f":"IF(BE$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:BD162)))*(IF(BE$5=$G162,0.5,1))","v":0},{"$f":"IF(BF$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:BE162)))*(IF(BF$5=$G162,0.5,1))","v":0},{"$f":"IF(BG$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:BF162)))*(IF(BG$5=$G162,0.5,1))","v":0},{"$f":"IF(BH$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:BG162)))*(IF(BH$5=$G162,0.5,1))","v":0},{"$f":"IF(BI$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:BH162)))*(IF(BI$5=$G162,0.5,1))","v":0},{"$f":"IF(BJ$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:BI162)))*(IF(BJ$5=$G162,0.5,1))","v":0},{"$f":"IF(BK$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:BJ162)))*(IF(BK$5=$G162,0.5,1))","v":0},{"$f":"IF(BL$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:BK162)))*(IF(BL$5=$G162,0.5,1))","v":0},{"$f":"IF(BM$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:BL162)))*(IF(BM$5=$G162,0.5,1))","v":0},{"$f":"IF(BN$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:BM162)))*(IF(BN$5=$G162,0.5,1))","v":0},{"$f":"IF(BO$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:BN162)))*(IF(BO$5=$G162,0.5,1))","v":0},{"$f":"IF(BP$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:BO162)))*(IF(BP$5=$G162,0.5,1))","v":0},{"$f":"IF(BQ$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:BP162)))*(IF(BQ$5=$G162,0.5,1))","v":0},{"$f":"IF(BR$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:BQ162)))*(IF(BR$5=$G162,0.5,1))","v":0},{"$f":"IF(BS$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:BR162)))*(IF(BS$5=$G162,0.5,1))","v":0},{"$f":"IF(BT$5<$G162,0,MAX($I162*$H162,$I162-SUM($K162:BS162)))*(IF(BT$5=$G162,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2017,4.2999999999999997E-2,-1118.7578848268247,-1118.7578848268247,null,{"$f":"IF(L$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:K163)))*(IF(L$5=$G163,0.5,1))","v":0},{"$f":"IF(M$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:L163)))*(IF(M$5=$G163,0.5,1))","v":0},{"$f":"IF(N$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:M163)))*(IF(N$5=$G163,0.5,1))","v":0},{"$f":"IF(O$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:N163)))*(IF(O$5=$G163,0.5,1))","v":-24.053294523776728},{"$f":"IF(P$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:O163)))*(IF(P$5=$G163,0.5,1))","v":-48.106589047553456},{"$f":"IF(Q$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:P163)))*(IF(Q$5=$G163,0.5,1))","v":-48.106589047553456},{"$f":"IF(R$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:Q163)))*(IF(R$5=$G163,0.5,1))","v":-48.106589047553456},{"$f":"IF(S$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:R163)))*(IF(S$5=$G163,0.5,1))","v":-48.106589047553456},{"$f":"IF(T$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:S163)))*(IF(T$5=$G163,0.5,1))","v":-48.106589047553456},{"$f":"IF(U$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:T163)))*(IF(U$5=$G163,0.5,1))","v":-48.106589047553456},{"$f":"IF(V$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:U163)))*(IF(V$5=$G163,0.5,1))","v":-48.106589047553456},{"$f":"IF(W$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:V163)))*(IF(W$5=$G163,0.5,1))","v":-48.106589047553456},{"$f":"IF(X$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:W163)))*(IF(X$5=$G163,0.5,1))","v":-48.106589047553456},{"$f":"IF(Y$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:X163)))*(IF(Y$5=$G163,0.5,1))","v":-48.106589047553456},{"$f":"IF(Z$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:Y163)))*(IF(Z$5=$G163,0.5,1))","v":-48.106589047553456},{"$f":"IF(AA$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:Z163)))*(IF(AA$5=$G163,0.5,1))","v":-48.106589047553456},{"$f":"IF(AB$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AA163)))*(IF(AB$5=$G163,0.5,1))","v":-48.106589047553456},{"$f":"IF(AC$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AB163)))*(IF(AC$5=$G163,0.5,1))","v":-48.106589047553456},{"$f":"IF(AD$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AC163)))*(IF(AD$5=$G163,0.5,1))","v":-48.106589047553456},{"$f":"IF(AE$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AD163)))*(IF(AE$5=$G163,0.5,1))","v":-48.106589047553456},{"$f":"IF(AF$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AE163)))*(IF(AF$5=$G163,0.5,1))","v":-48.106589047553456},{"$f":"IF(AG$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AF163)))*(IF(AG$5=$G163,0.5,1))","v":-48.106589047553456},{"$f":"IF(AH$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AG163)))*(IF(AH$5=$G163,0.5,1))","v":-48.106589047553456},{"$f":"IF(AI$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AH163)))*(IF(AI$5=$G163,0.5,1))","v":-48.106589047553456},{"$f":"IF(AJ$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AI163)))*(IF(AJ$5=$G163,0.5,1))","v":-48.106589047553456},{"$f":"IF(AK$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AJ163)))*(IF(AK$5=$G163,0.5,1))","v":-48.106589047553456},{"$f":"IF(AL$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AK163)))*(IF(AL$5=$G163,0.5,1))","v":-36.35963125687158},{"$f":"IF(AM$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AL163)))*(IF(AM$5=$G163,0.5,1))","v":0},{"$f":"IF(AN$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AM163)))*(IF(AN$5=$G163,0.5,1))","v":0},{"$f":"IF(AO$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AN163)))*(IF(AO$5=$G163,0.5,1))","v":0},{"$f":"IF(AP$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AO163)))*(IF(AP$5=$G163,0.5,1))","v":0},{"$f":"IF(AQ$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AP163)))*(IF(AQ$5=$G163,0.5,1))","v":0},{"$f":"IF(AR$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AQ163)))*(IF(AR$5=$G163,0.5,1))","v":0},{"$f":"IF(AS$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AR163)))*(IF(AS$5=$G163,0.5,1))","v":0},{"$f":"IF(AT$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AS163)))*(IF(AT$5=$G163,0.5,1))","v":0},{"$f":"IF(AU$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AT163)))*(IF(AU$5=$G163,0.5,1))","v":0},{"$f":"IF(AV$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AU163)))*(IF(AV$5=$G163,0.5,1))","v":0},{"$f":"IF(AW$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AV163)))*(IF(AW$5=$G163,0.5,1))","v":0},{"$f":"IF(AX$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AW163)))*(IF(AX$5=$G163,0.5,1))","v":0},{"$f":"IF(AY$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AX163)))*(IF(AY$5=$G163,0.5,1))","v":0},{"$f":"IF(AZ$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AY163)))*(IF(AZ$5=$G163,0.5,1))","v":0},{"$f":"IF(BA$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:AZ163)))*(IF(BA$5=$G163,0.5,1))","v":0},{"$f":"IF(BB$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:BA163)))*(IF(BB$5=$G163,0.5,1))","v":0},{"$f":"IF(BC$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:BB163)))*(IF(BC$5=$G163,0.5,1))","v":0},{"$f":"IF(BD$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:BC163)))*(IF(BD$5=$G163,0.5,1))","v":0},{"$f":"IF(BE$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:BD163)))*(IF(BE$5=$G163,0.5,1))","v":0},{"$f":"IF(BF$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:BE163)))*(IF(BF$5=$G163,0.5,1))","v":0},{"$f":"IF(BG$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:BF163)))*(IF(BG$5=$G163,0.5,1))","v":0},{"$f":"IF(BH$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:BG163)))*(IF(BH$5=$G163,0.5,1))","v":0},{"$f":"IF(BI$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:BH163)))*(IF(BI$5=$G163,0.5,1))","v":0},{"$f":"IF(BJ$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:BI163)))*(IF(BJ$5=$G163,0.5,1))","v":0},{"$f":"IF(BK$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:BJ163)))*(IF(BK$5=$G163,0.5,1))","v":0},{"$f":"IF(BL$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:BK163)))*(IF(BL$5=$G163,0.5,1))","v":0},{"$f":"IF(BM$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:BL163)))*(IF(BM$5=$G163,0.5,1))","v":0},{"$f":"IF(BN$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:BM163)))*(IF(BN$5=$G163,0.5,1))","v":0},{"$f":"IF(BO$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:BN163)))*(IF(BO$5=$G163,0.5,1))","v":0},{"$f":"IF(BP$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:BO163)))*(IF(BP$5=$G163,0.5,1))","v":0},{"$f":"IF(BQ$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:BP163)))*(IF(BQ$5=$G163,0.5,1))","v":0},{"$f":"IF(BR$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:BQ163)))*(IF(BR$5=$G163,0.5,1))","v":0},{"$f":"IF(BS$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:BR163)))*(IF(BS$5=$G163,0.5,1))","v":0},{"$f":"IF(BT$5<$G163,0,MAX($I163*$H163,$I163-SUM($K163:BS163)))*(IF(BT$5=$G163,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2016,4.2000000000000003E-2,-1112.3862959483736,-1112.3862959483736,null,{"$f":"IF(L$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:K164)))*(IF(L$5=$G164,0.5,1))","v":0},{"$f":"IF(M$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:L164)))*(IF(M$5=$G164,0.5,1))","v":0},{"$f":"IF(N$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:M164)))*(IF(N$5=$G164,0.5,1))","v":-23.360112214915848},{"$f":"IF(O$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:N164)))*(IF(O$5=$G164,0.5,1))","v":-46.720224429831696},{"$f":"IF(P$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:O164)))*(IF(P$5=$G164,0.5,1))","v":-46.720224429831696},{"$f":"IF(Q$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:P164)))*(IF(Q$5=$G164,0.5,1))","v":-46.720224429831696},{"$f":"IF(R$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:Q164)))*(IF(R$5=$G164,0.5,1))","v":-46.720224429831696},{"$f":"IF(S$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:R164)))*(IF(S$5=$G164,0.5,1))","v":-46.720224429831696},{"$f":"IF(T$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:S164)))*(IF(T$5=$G164,0.5,1))","v":-46.720224429831696},{"$f":"IF(U$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:T164)))*(IF(U$5=$G164,0.5,1))","v":-46.720224429831696},{"$f":"IF(V$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:U164)))*(IF(V$5=$G164,0.5,1))","v":-46.720224429831696},{"$f":"IF(W$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:V164)))*(IF(W$5=$G164,0.5,1))","v":-46.720224429831696},{"$f":"IF(X$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:W164)))*(IF(X$5=$G164,0.5,1))","v":-46.720224429831696},{"$f":"IF(Y$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:X164)))*(IF(Y$5=$G164,0.5,1))","v":-46.720224429831696},{"$f":"IF(Z$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:Y164)))*(IF(Z$5=$G164,0.5,1))","v":-46.720224429831696},{"$f":"IF(AA$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:Z164)))*(IF(AA$5=$G164,0.5,1))","v":-46.720224429831696},{"$f":"IF(AB$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AA164)))*(IF(AB$5=$G164,0.5,1))","v":-46.720224429831696},{"$f":"IF(AC$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AB164)))*(IF(AC$5=$G164,0.5,1))","v":-46.720224429831696},{"$f":"IF(AD$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AC164)))*(IF(AD$5=$G164,0.5,1))","v":-46.720224429831696},{"$f":"IF(AE$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AD164)))*(IF(AE$5=$G164,0.5,1))","v":-46.720224429831696},{"$f":"IF(AF$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AE164)))*(IF(AF$5=$G164,0.5,1))","v":-46.720224429831696},{"$f":"IF(AG$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AF164)))*(IF(AG$5=$G164,0.5,1))","v":-46.720224429831696},{"$f":"IF(AH$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AG164)))*(IF(AH$5=$G164,0.5,1))","v":-46.720224429831696},{"$f":"IF(AI$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AH164)))*(IF(AI$5=$G164,0.5,1))","v":-46.720224429831696},{"$f":"IF(AJ$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AI164)))*(IF(AJ$5=$G164,0.5,1))","v":-46.720224429831696},{"$f":"IF(AK$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AJ164)))*(IF(AK$5=$G164,0.5,1))","v":-46.720224429831696},{"$f":"IF(AL$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AK164)))*(IF(AL$5=$G164,0.5,1))","v":-14.461021847328993},{"$f":"IF(AM$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AL164)))*(IF(AM$5=$G164,0.5,1))","v":0},{"$f":"IF(AN$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AM164)))*(IF(AN$5=$G164,0.5,1))","v":0},{"$f":"IF(AO$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AN164)))*(IF(AO$5=$G164,0.5,1))","v":0},{"$f":"IF(AP$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AO164)))*(IF(AP$5=$G164,0.5,1))","v":0},{"$f":"IF(AQ$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AP164)))*(IF(AQ$5=$G164,0.5,1))","v":0},{"$f":"IF(AR$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AQ164)))*(IF(AR$5=$G164,0.5,1))","v":0},{"$f":"IF(AS$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AR164)))*(IF(AS$5=$G164,0.5,1))","v":0},{"$f":"IF(AT$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AS164)))*(IF(AT$5=$G164,0.5,1))","v":0},{"$f":"IF(AU$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AT164)))*(IF(AU$5=$G164,0.5,1))","v":0},{"$f":"IF(AV$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AU164)))*(IF(AV$5=$G164,0.5,1))","v":0},{"$f":"IF(AW$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AV164)))*(IF(AW$5=$G164,0.5,1))","v":0},{"$f":"IF(AX$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AW164)))*(IF(AX$5=$G164,0.5,1))","v":0},{"$f":"IF(AY$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AX164)))*(IF(AY$5=$G164,0.5,1))","v":0},{"$f":"IF(AZ$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AY164)))*(IF(AZ$5=$G164,0.5,1))","v":0},{"$f":"IF(BA$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:AZ164)))*(IF(BA$5=$G164,0.5,1))","v":0},{"$f":"IF(BB$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:BA164)))*(IF(BB$5=$G164,0.5,1))","v":0},{"$f":"IF(BC$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:BB164)))*(IF(BC$5=$G164,0.5,1))","v":0},{"$f":"IF(BD$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:BC164)))*(IF(BD$5=$G164,0.5,1))","v":0},{"$f":"IF(BE$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:BD164)))*(IF(BE$5=$G164,0.5,1))","v":0},{"$f":"IF(BF$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:BE164)))*(IF(BF$5=$G164,0.5,1))","v":0},{"$f":"IF(BG$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:BF164)))*(IF(BG$5=$G164,0.5,1))","v":0},{"$f":"IF(BH$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:BG164)))*(IF(BH$5=$G164,0.5,1))","v":0},{"$f":"IF(BI$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:BH164)))*(IF(BI$5=$G164,0.5,1))","v":0},{"$f":"IF(BJ$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:BI164)))*(IF(BJ$5=$G164,0.5,1))","v":0},{"$f":"IF(BK$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:BJ164)))*(IF(BK$5=$G164,0.5,1))","v":0},{"$f":"IF(BL$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:BK164)))*(IF(BL$5=$G164,0.5,1))","v":0},{"$f":"IF(BM$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:BL164)))*(IF(BM$5=$G164,0.5,1))","v":0},{"$f":"IF(BN$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:BM164)))*(IF(BN$5=$G164,0.5,1))","v":0},{"$f":"IF(BO$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:BN164)))*(IF(BO$5=$G164,0.5,1))","v":0},{"$f":"IF(BP$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:BO164)))*(IF(BP$5=$G164,0.5,1))","v":0},{"$f":"IF(BQ$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:BP164)))*(IF(BQ$5=$G164,0.5,1))","v":0},{"$f":"IF(BR$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:BQ164)))*(IF(BR$5=$G164,0.5,1))","v":0},{"$f":"IF(BS$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:BR164)))*(IF(BS$5=$G164,0.5,1))","v":0},{"$f":"IF(BT$5<$G164,0,MAX($I164*$H164,$I164-SUM($K164:BS164)))*(IF(BT$5=$G164,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2016,4.8000000000000001E-2,-1111.8709317295716,-1111.8709317295716,null,{"$f":"IF(L$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:K165)))*(IF(L$5=$G165,0.5,1))","v":0},{"$f":"IF(M$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:L165)))*(IF(M$5=$G165,0.5,1))","v":0},{"$f":"IF(N$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:M165)))*(IF(N$5=$G165,0.5,1))","v":-26.684902361509717},{"$f":"IF(O$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:N165)))*(IF(O$5=$G165,0.5,1))","v":-53.369804723019435},{"$f":"IF(P$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:O165)))*(IF(P$5=$G165,0.5,1))","v":-53.369804723019435},{"$f":"IF(Q$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:P165)))*(IF(Q$5=$G165,0.5,1))","v":-53.369804723019435},{"$f":"IF(R$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:Q165)))*(IF(R$5=$G165,0.5,1))","v":-53.369804723019435},{"$f":"IF(S$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:R165)))*(IF(S$5=$G165,0.5,1))","v":-53.369804723019435},{"$f":"IF(T$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:S165)))*(IF(T$5=$G165,0.5,1))","v":-53.369804723019435},{"$f":"IF(U$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:T165)))*(IF(U$5=$G165,0.5,1))","v":-53.369804723019435},{"$f":"IF(V$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:U165)))*(IF(V$5=$G165,0.5,1))","v":-53.369804723019435},{"$f":"IF(W$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:V165)))*(IF(W$5=$G165,0.5,1))","v":-53.369804723019435},{"$f":"IF(X$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:W165)))*(IF(X$5=$G165,0.5,1))","v":-53.369804723019435},{"$f":"IF(Y$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:X165)))*(IF(Y$5=$G165,0.5,1))","v":-53.369804723019435},{"$f":"IF(Z$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:Y165)))*(IF(Z$5=$G165,0.5,1))","v":-53.369804723019435},{"$f":"IF(AA$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:Z165)))*(IF(AA$5=$G165,0.5,1))","v":-53.369804723019435},{"$f":"IF(AB$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AA165)))*(IF(AB$5=$G165,0.5,1))","v":-53.369804723019435},{"$f":"IF(AC$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AB165)))*(IF(AC$5=$G165,0.5,1))","v":-53.369804723019435},{"$f":"IF(AD$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AC165)))*(IF(AD$5=$G165,0.5,1))","v":-53.369804723019435},{"$f":"IF(AE$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AD165)))*(IF(AE$5=$G165,0.5,1))","v":-53.369804723019435},{"$f":"IF(AF$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AE165)))*(IF(AF$5=$G165,0.5,1))","v":-53.369804723019435},{"$f":"IF(AG$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AF165)))*(IF(AG$5=$G165,0.5,1))","v":-53.369804723019435},{"$f":"IF(AH$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AG165)))*(IF(AH$5=$G165,0.5,1))","v":-53.369804723019435},{"$f":"IF(AI$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AH165)))*(IF(AI$5=$G165,0.5,1))","v":-17.789934907673114},{"$f":"IF(AJ$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AI165)))*(IF(AJ$5=$G165,0.5,1))","v":0},{"$f":"IF(AK$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AJ165)))*(IF(AK$5=$G165,0.5,1))","v":0},{"$f":"IF(AL$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AK165)))*(IF(AL$5=$G165,0.5,1))","v":0},{"$f":"IF(AM$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AL165)))*(IF(AM$5=$G165,0.5,1))","v":0},{"$f":"IF(AN$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AM165)))*(IF(AN$5=$G165,0.5,1))","v":0},{"$f":"IF(AO$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AN165)))*(IF(AO$5=$G165,0.5,1))","v":0},{"$f":"IF(AP$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AO165)))*(IF(AP$5=$G165,0.5,1))","v":0},{"$f":"IF(AQ$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AP165)))*(IF(AQ$5=$G165,0.5,1))","v":0},{"$f":"IF(AR$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AQ165)))*(IF(AR$5=$G165,0.5,1))","v":0},{"$f":"IF(AS$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AR165)))*(IF(AS$5=$G165,0.5,1))","v":0},{"$f":"IF(AT$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AS165)))*(IF(AT$5=$G165,0.5,1))","v":0},{"$f":"IF(AU$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AT165)))*(IF(AU$5=$G165,0.5,1))","v":0},{"$f":"IF(AV$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AU165)))*(IF(AV$5=$G165,0.5,1))","v":0},{"$f":"IF(AW$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AV165)))*(IF(AW$5=$G165,0.5,1))","v":0},{"$f":"IF(AX$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AW165)))*(IF(AX$5=$G165,0.5,1))","v":0},{"$f":"IF(AY$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AX165)))*(IF(AY$5=$G165,0.5,1))","v":0},{"$f":"IF(AZ$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AY165)))*(IF(AZ$5=$G165,0.5,1))","v":0},{"$f":"IF(BA$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:AZ165)))*(IF(BA$5=$G165,0.5,1))","v":0},{"$f":"IF(BB$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:BA165)))*(IF(BB$5=$G165,0.5,1))","v":0},{"$f":"IF(BC$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:BB165)))*(IF(BC$5=$G165,0.5,1))","v":0},{"$f":"IF(BD$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:BC165)))*(IF(BD$5=$G165,0.5,1))","v":0},{"$f":"IF(BE$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:BD165)))*(IF(BE$5=$G165,0.5,1))","v":0},{"$f":"IF(BF$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:BE165)))*(IF(BF$5=$G165,0.5,1))","v":0},{"$f":"IF(BG$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:BF165)))*(IF(BG$5=$G165,0.5,1))","v":0},{"$f":"IF(BH$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:BG165)))*(IF(BH$5=$G165,0.5,1))","v":0},{"$f":"IF(BI$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:BH165)))*(IF(BI$5=$G165,0.5,1))","v":0},{"$f":"IF(BJ$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:BI165)))*(IF(BJ$5=$G165,0.5,1))","v":0},{"$f":"IF(BK$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:BJ165)))*(IF(BK$5=$G165,0.5,1))","v":0},{"$f":"IF(BL$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:BK165)))*(IF(BL$5=$G165,0.5,1))","v":0},{"$f":"IF(BM$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:BL165)))*(IF(BM$5=$G165,0.5,1))","v":0},{"$f":"IF(BN$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:BM165)))*(IF(BN$5=$G165,0.5,1))","v":0},{"$f":"IF(BO$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:BN165)))*(IF(BO$5=$G165,0.5,1))","v":0},{"$f":"IF(BP$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:BO165)))*(IF(BP$5=$G165,0.5,1))","v":0},{"$f":"IF(BQ$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:BP165)))*(IF(BQ$5=$G165,0.5,1))","v":0},{"$f":"IF(BR$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:BQ165)))*(IF(BR$5=$G165,0.5,1))","v":0},{"$f":"IF(BS$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:BR165)))*(IF(BS$5=$G165,0.5,1))","v":0},{"$f":"IF(BT$5<$G165,0,MAX($I165*$H165,$I165-SUM($K165:BS165)))*(IF(BT$5=$G165,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2016,4.8000000000000001E-2,-1513.455357938728,-1513.455357938728,null,{"$f":"IF(L$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:K166)))*(IF(L$5=$G166,0.5,1))","v":0},{"$f":"IF(M$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:L166)))*(IF(M$5=$G166,0.5,1))","v":0},{"$f":"IF(N$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:M166)))*(IF(N$5=$G166,0.5,1))","v":-36.322928590529472},{"$f":"IF(O$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:N166)))*(IF(O$5=$G166,0.5,1))","v":-72.645857181058943},{"$f":"IF(P$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:O166)))*(IF(P$5=$G166,0.5,1))","v":-72.645857181058943},{"$f":"IF(Q$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:P166)))*(IF(Q$5=$G166,0.5,1))","v":-72.645857181058943},{"$f":"IF(R$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:Q166)))*(IF(R$5=$G166,0.5,1))","v":-72.645857181058943},{"$f":"IF(S$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:R166)))*(IF(S$5=$G166,0.5,1))","v":-72.645857181058943},{"$f":"IF(T$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:S166)))*(IF(T$5=$G166,0.5,1))","v":-72.645857181058943},{"$f":"IF(U$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:T166)))*(IF(U$5=$G166,0.5,1))","v":-72.645857181058943},{"$f":"IF(V$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:U166)))*(IF(V$5=$G166,0.5,1))","v":-72.645857181058943},{"$f":"IF(W$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:V166)))*(IF(W$5=$G166,0.5,1))","v":-72.645857181058943},{"$f":"IF(X$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:W166)))*(IF(X$5=$G166,0.5,1))","v":-72.645857181058943},{"$f":"IF(Y$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:X166)))*(IF(Y$5=$G166,0.5,1))","v":-72.645857181058943},{"$f":"IF(Z$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:Y166)))*(IF(Z$5=$G166,0.5,1))","v":-72.645857181058943},{"$f":"IF(AA$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:Z166)))*(IF(AA$5=$G166,0.5,1))","v":-72.645857181058943},{"$f":"IF(AB$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AA166)))*(IF(AB$5=$G166,0.5,1))","v":-72.645857181058943},{"$f":"IF(AC$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AB166)))*(IF(AC$5=$G166,0.5,1))","v":-72.645857181058943},{"$f":"IF(AD$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AC166)))*(IF(AD$5=$G166,0.5,1))","v":-72.645857181058943},{"$f":"IF(AE$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AD166)))*(IF(AE$5=$G166,0.5,1))","v":-72.645857181058943},{"$f":"IF(AF$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AE166)))*(IF(AF$5=$G166,0.5,1))","v":-72.645857181058943},{"$f":"IF(AG$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AF166)))*(IF(AG$5=$G166,0.5,1))","v":-72.645857181058943},{"$f":"IF(AH$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AG166)))*(IF(AH$5=$G166,0.5,1))","v":-72.645857181058943},{"$f":"IF(AI$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AH166)))*(IF(AI$5=$G166,0.5,1))","v":-24.215285727018909},{"$f":"IF(AJ$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AI166)))*(IF(AJ$5=$G166,0.5,1))","v":0},{"$f":"IF(AK$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AJ166)))*(IF(AK$5=$G166,0.5,1))","v":0},{"$f":"IF(AL$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AK166)))*(IF(AL$5=$G166,0.5,1))","v":0},{"$f":"IF(AM$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AL166)))*(IF(AM$5=$G166,0.5,1))","v":0},{"$f":"IF(AN$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AM166)))*(IF(AN$5=$G166,0.5,1))","v":0},{"$f":"IF(AO$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AN166)))*(IF(AO$5=$G166,0.5,1))","v":0},{"$f":"IF(AP$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AO166)))*(IF(AP$5=$G166,0.5,1))","v":0},{"$f":"IF(AQ$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AP166)))*(IF(AQ$5=$G166,0.5,1))","v":0},{"$f":"IF(AR$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AQ166)))*(IF(AR$5=$G166,0.5,1))","v":0},{"$f":"IF(AS$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AR166)))*(IF(AS$5=$G166,0.5,1))","v":0},{"$f":"IF(AT$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AS166)))*(IF(AT$5=$G166,0.5,1))","v":0},{"$f":"IF(AU$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AT166)))*(IF(AU$5=$G166,0.5,1))","v":0},{"$f":"IF(AV$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AU166)))*(IF(AV$5=$G166,0.5,1))","v":0},{"$f":"IF(AW$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AV166)))*(IF(AW$5=$G166,0.5,1))","v":0},{"$f":"IF(AX$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AW166)))*(IF(AX$5=$G166,0.5,1))","v":0},{"$f":"IF(AY$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AX166)))*(IF(AY$5=$G166,0.5,1))","v":0},{"$f":"IF(AZ$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AY166)))*(IF(AZ$5=$G166,0.5,1))","v":0},{"$f":"IF(BA$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:AZ166)))*(IF(BA$5=$G166,0.5,1))","v":0},{"$f":"IF(BB$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:BA166)))*(IF(BB$5=$G166,0.5,1))","v":0},{"$f":"IF(BC$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:BB166)))*(IF(BC$5=$G166,0.5,1))","v":0},{"$f":"IF(BD$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:BC166)))*(IF(BD$5=$G166,0.5,1))","v":0},{"$f":"IF(BE$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:BD166)))*(IF(BE$5=$G166,0.5,1))","v":0},{"$f":"IF(BF$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:BE166)))*(IF(BF$5=$G166,0.5,1))","v":0},{"$f":"IF(BG$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:BF166)))*(IF(BG$5=$G166,0.5,1))","v":0},{"$f":"IF(BH$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:BG166)))*(IF(BH$5=$G166,0.5,1))","v":0},{"$f":"IF(BI$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:BH166)))*(IF(BI$5=$G166,0.5,1))","v":0},{"$f":"IF(BJ$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:BI166)))*(IF(BJ$5=$G166,0.5,1))","v":0},{"$f":"IF(BK$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:BJ166)))*(IF(BK$5=$G166,0.5,1))","v":0},{"$f":"IF(BL$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:BK166)))*(IF(BL$5=$G166,0.5,1))","v":0},{"$f":"IF(BM$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:BL166)))*(IF(BM$5=$G166,0.5,1))","v":0},{"$f":"IF(BN$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:BM166)))*(IF(BN$5=$G166,0.5,1))","v":0},{"$f":"IF(BO$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:BN166)))*(IF(BO$5=$G166,0.5,1))","v":0},{"$f":"IF(BP$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:BO166)))*(IF(BP$5=$G166,0.5,1))","v":0},{"$f":"IF(BQ$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:BP166)))*(IF(BQ$5=$G166,0.5,1))","v":0},{"$f":"IF(BR$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:BQ166)))*(IF(BR$5=$G166,0.5,1))","v":0},{"$f":"IF(BS$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:BR166)))*(IF(BS$5=$G166,0.5,1))","v":0},{"$f":"IF(BT$5<$G166,0,MAX($I166*$H166,$I166-SUM($K166:BS166)))*(IF(BT$5=$G166,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2016,4.8000000000000001E-2,-1513.455357938728,-1513.455357938728,null,{"$f":"IF(L$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:K167)))*(IF(L$5=$G167,0.5,1))","v":0},{"$f":"IF(M$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:L167)))*(IF(M$5=$G167,0.5,1))","v":0},{"$f":"IF(N$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:M167)))*(IF(N$5=$G167,0.5,1))","v":-36.322928590529472},{"$f":"IF(O$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:N167)))*(IF(O$5=$G167,0.5,1))","v":-72.645857181058943},{"$f":"IF(P$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:O167)))*(IF(P$5=$G167,0.5,1))","v":-72.645857181058943},{"$f":"IF(Q$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:P167)))*(IF(Q$5=$G167,0.5,1))","v":-72.645857181058943},{"$f":"IF(R$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:Q167)))*(IF(R$5=$G167,0.5,1))","v":-72.645857181058943},{"$f":"IF(S$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:R167)))*(IF(S$5=$G167,0.5,1))","v":-72.645857181058943},{"$f":"IF(T$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:S167)))*(IF(T$5=$G167,0.5,1))","v":-72.645857181058943},{"$f":"IF(U$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:T167)))*(IF(U$5=$G167,0.5,1))","v":-72.645857181058943},{"$f":"IF(V$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:U167)))*(IF(V$5=$G167,0.5,1))","v":-72.645857181058943},{"$f":"IF(W$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:V167)))*(IF(W$5=$G167,0.5,1))","v":-72.645857181058943},{"$f":"IF(X$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:W167)))*(IF(X$5=$G167,0.5,1))","v":-72.645857181058943},{"$f":"IF(Y$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:X167)))*(IF(Y$5=$G167,0.5,1))","v":-72.645857181058943},{"$f":"IF(Z$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:Y167)))*(IF(Z$5=$G167,0.5,1))","v":-72.645857181058943},{"$f":"IF(AA$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:Z167)))*(IF(AA$5=$G167,0.5,1))","v":-72.645857181058943},{"$f":"IF(AB$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AA167)))*(IF(AB$5=$G167,0.5,1))","v":-72.645857181058943},{"$f":"IF(AC$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AB167)))*(IF(AC$5=$G167,0.5,1))","v":-72.645857181058943},{"$f":"IF(AD$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AC167)))*(IF(AD$5=$G167,0.5,1))","v":-72.645857181058943},{"$f":"IF(AE$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AD167)))*(IF(AE$5=$G167,0.5,1))","v":-72.645857181058943},{"$f":"IF(AF$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AE167)))*(IF(AF$5=$G167,0.5,1))","v":-72.645857181058943},{"$f":"IF(AG$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AF167)))*(IF(AG$5=$G167,0.5,1))","v":-72.645857181058943},{"$f":"IF(AH$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AG167)))*(IF(AH$5=$G167,0.5,1))","v":-72.645857181058943},{"$f":"IF(AI$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AH167)))*(IF(AI$5=$G167,0.5,1))","v":-24.215285727018909},{"$f":"IF(AJ$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AI167)))*(IF(AJ$5=$G167,0.5,1))","v":0},{"$f":"IF(AK$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AJ167)))*(IF(AK$5=$G167,0.5,1))","v":0},{"$f":"IF(AL$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AK167)))*(IF(AL$5=$G167,0.5,1))","v":0},{"$f":"IF(AM$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AL167)))*(IF(AM$5=$G167,0.5,1))","v":0},{"$f":"IF(AN$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AM167)))*(IF(AN$5=$G167,0.5,1))","v":0},{"$f":"IF(AO$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AN167)))*(IF(AO$5=$G167,0.5,1))","v":0},{"$f":"IF(AP$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AO167)))*(IF(AP$5=$G167,0.5,1))","v":0},{"$f":"IF(AQ$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AP167)))*(IF(AQ$5=$G167,0.5,1))","v":0},{"$f":"IF(AR$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AQ167)))*(IF(AR$5=$G167,0.5,1))","v":0},{"$f":"IF(AS$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AR167)))*(IF(AS$5=$G167,0.5,1))","v":0},{"$f":"IF(AT$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AS167)))*(IF(AT$5=$G167,0.5,1))","v":0},{"$f":"IF(AU$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AT167)))*(IF(AU$5=$G167,0.5,1))","v":0},{"$f":"IF(AV$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AU167)))*(IF(AV$5=$G167,0.5,1))","v":0},{"$f":"IF(AW$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AV167)))*(IF(AW$5=$G167,0.5,1))","v":0},{"$f":"IF(AX$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AW167)))*(IF(AX$5=$G167,0.5,1))","v":0},{"$f":"IF(AY$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AX167)))*(IF(AY$5=$G167,0.5,1))","v":0},{"$f":"IF(AZ$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AY167)))*(IF(AZ$5=$G167,0.5,1))","v":0},{"$f":"IF(BA$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:AZ167)))*(IF(BA$5=$G167,0.5,1))","v":0},{"$f":"IF(BB$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:BA167)))*(IF(BB$5=$G167,0.5,1))","v":0},{"$f":"IF(BC$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:BB167)))*(IF(BC$5=$G167,0.5,1))","v":0},{"$f":"IF(BD$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:BC167)))*(IF(BD$5=$G167,0.5,1))","v":0},{"$f":"IF(BE$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:BD167)))*(IF(BE$5=$G167,0.5,1))","v":0},{"$f":"IF(BF$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:BE167)))*(IF(BF$5=$G167,0.5,1))","v":0},{"$f":"IF(BG$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:BF167)))*(IF(BG$5=$G167,0.5,1))","v":0},{"$f":"IF(BH$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:BG167)))*(IF(BH$5=$G167,0.5,1))","v":0},{"$f":"IF(BI$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:BH167)))*(IF(BI$5=$G167,0.5,1))","v":0},{"$f":"IF(BJ$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:BI167)))*(IF(BJ$5=$G167,0.5,1))","v":0},{"$f":"IF(BK$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:BJ167)))*(IF(BK$5=$G167,0.5,1))","v":0},{"$f":"IF(BL$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:BK167)))*(IF(BL$5=$G167,0.5,1))","v":0},{"$f":"IF(BM$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:BL167)))*(IF(BM$5=$G167,0.5,1))","v":0},{"$f":"IF(BN$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:BM167)))*(IF(BN$5=$G167,0.5,1))","v":0},{"$f":"IF(BO$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:BN167)))*(IF(BO$5=$G167,0.5,1))","v":0},{"$f":"IF(BP$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:BO167)))*(IF(BP$5=$G167,0.5,1))","v":0},{"$f":"IF(BQ$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:BP167)))*(IF(BQ$5=$G167,0.5,1))","v":0},{"$f":"IF(BR$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:BQ167)))*(IF(BR$5=$G167,0.5,1))","v":0},{"$f":"IF(BS$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:BR167)))*(IF(BS$5=$G167,0.5,1))","v":0},{"$f":"IF(BT$5<$G167,0,MAX($I167*$H167,$I167-SUM($K167:BS167)))*(IF(BT$5=$G167,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2016,4.8000000000000001E-2,-1513.9745761858712,-1513.9745761858712,null,{"$f":"IF(L$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:K168)))*(IF(L$5=$G168,0.5,1))","v":0},{"$f":"IF(M$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:L168)))*(IF(M$5=$G168,0.5,1))","v":0},{"$f":"IF(N$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:M168)))*(IF(N$5=$G168,0.5,1))","v":-36.335389828460912},{"$f":"IF(O$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:N168)))*(IF(O$5=$G168,0.5,1))","v":-72.670779656921823},{"$f":"IF(P$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:O168)))*(IF(P$5=$G168,0.5,1))","v":-72.670779656921823},{"$f":"IF(Q$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:P168)))*(IF(Q$5=$G168,0.5,1))","v":-72.670779656921823},{"$f":"IF(R$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:Q168)))*(IF(R$5=$G168,0.5,1))","v":-72.670779656921823},{"$f":"IF(S$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:R168)))*(IF(S$5=$G168,0.5,1))","v":-72.670779656921823},{"$f":"IF(T$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:S168)))*(IF(T$5=$G168,0.5,1))","v":-72.670779656921823},{"$f":"IF(U$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:T168)))*(IF(U$5=$G168,0.5,1))","v":-72.670779656921823},{"$f":"IF(V$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:U168)))*(IF(V$5=$G168,0.5,1))","v":-72.670779656921823},{"$f":"IF(W$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:V168)))*(IF(W$5=$G168,0.5,1))","v":-72.670779656921823},{"$f":"IF(X$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:W168)))*(IF(X$5=$G168,0.5,1))","v":-72.670779656921823},{"$f":"IF(Y$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:X168)))*(IF(Y$5=$G168,0.5,1))","v":-72.670779656921823},{"$f":"IF(Z$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:Y168)))*(IF(Z$5=$G168,0.5,1))","v":-72.670779656921823},{"$f":"IF(AA$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:Z168)))*(IF(AA$5=$G168,0.5,1))","v":-72.670779656921823},{"$f":"IF(AB$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AA168)))*(IF(AB$5=$G168,0.5,1))","v":-72.670779656921823},{"$f":"IF(AC$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AB168)))*(IF(AC$5=$G168,0.5,1))","v":-72.670779656921823},{"$f":"IF(AD$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AC168)))*(IF(AD$5=$G168,0.5,1))","v":-72.670779656921823},{"$f":"IF(AE$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AD168)))*(IF(AE$5=$G168,0.5,1))","v":-72.670779656921823},{"$f":"IF(AF$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AE168)))*(IF(AF$5=$G168,0.5,1))","v":-72.670779656921823},{"$f":"IF(AG$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AF168)))*(IF(AG$5=$G168,0.5,1))","v":-72.670779656921823},{"$f":"IF(AH$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AG168)))*(IF(AH$5=$G168,0.5,1))","v":-72.670779656921823},{"$f":"IF(AI$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AH168)))*(IF(AI$5=$G168,0.5,1))","v":-24.223593218973292},{"$f":"IF(AJ$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AI168)))*(IF(AJ$5=$G168,0.5,1))","v":0},{"$f":"IF(AK$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AJ168)))*(IF(AK$5=$G168,0.5,1))","v":0},{"$f":"IF(AL$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AK168)))*(IF(AL$5=$G168,0.5,1))","v":0},{"$f":"IF(AM$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AL168)))*(IF(AM$5=$G168,0.5,1))","v":0},{"$f":"IF(AN$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AM168)))*(IF(AN$5=$G168,0.5,1))","v":0},{"$f":"IF(AO$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AN168)))*(IF(AO$5=$G168,0.5,1))","v":0},{"$f":"IF(AP$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AO168)))*(IF(AP$5=$G168,0.5,1))","v":0},{"$f":"IF(AQ$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AP168)))*(IF(AQ$5=$G168,0.5,1))","v":0},{"$f":"IF(AR$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AQ168)))*(IF(AR$5=$G168,0.5,1))","v":0},{"$f":"IF(AS$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AR168)))*(IF(AS$5=$G168,0.5,1))","v":0},{"$f":"IF(AT$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AS168)))*(IF(AT$5=$G168,0.5,1))","v":0},{"$f":"IF(AU$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AT168)))*(IF(AU$5=$G168,0.5,1))","v":0},{"$f":"IF(AV$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AU168)))*(IF(AV$5=$G168,0.5,1))","v":0},{"$f":"IF(AW$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AV168)))*(IF(AW$5=$G168,0.5,1))","v":0},{"$f":"IF(AX$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AW168)))*(IF(AX$5=$G168,0.5,1))","v":0},{"$f":"IF(AY$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AX168)))*(IF(AY$5=$G168,0.5,1))","v":0},{"$f":"IF(AZ$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AY168)))*(IF(AZ$5=$G168,0.5,1))","v":0},{"$f":"IF(BA$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:AZ168)))*(IF(BA$5=$G168,0.5,1))","v":0},{"$f":"IF(BB$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:BA168)))*(IF(BB$5=$G168,0.5,1))","v":0},{"$f":"IF(BC$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:BB168)))*(IF(BC$5=$G168,0.5,1))","v":0},{"$f":"IF(BD$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:BC168)))*(IF(BD$5=$G168,0.5,1))","v":0},{"$f":"IF(BE$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:BD168)))*(IF(BE$5=$G168,0.5,1))","v":0},{"$f":"IF(BF$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:BE168)))*(IF(BF$5=$G168,0.5,1))","v":0},{"$f":"IF(BG$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:BF168)))*(IF(BG$5=$G168,0.5,1))","v":0},{"$f":"IF(BH$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:BG168)))*(IF(BH$5=$G168,0.5,1))","v":0},{"$f":"IF(BI$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:BH168)))*(IF(BI$5=$G168,0.5,1))","v":0},{"$f":"IF(BJ$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:BI168)))*(IF(BJ$5=$G168,0.5,1))","v":0},{"$f":"IF(BK$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:BJ168)))*(IF(BK$5=$G168,0.5,1))","v":0},{"$f":"IF(BL$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:BK168)))*(IF(BL$5=$G168,0.5,1))","v":0},{"$f":"IF(BM$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:BL168)))*(IF(BM$5=$G168,0.5,1))","v":0},{"$f":"IF(BN$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:BM168)))*(IF(BN$5=$G168,0.5,1))","v":0},{"$f":"IF(BO$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:BN168)))*(IF(BO$5=$G168,0.5,1))","v":0},{"$f":"IF(BP$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:BO168)))*(IF(BP$5=$G168,0.5,1))","v":0},{"$f":"IF(BQ$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:BP168)))*(IF(BQ$5=$G168,0.5,1))","v":0},{"$f":"IF(BR$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:BQ168)))*(IF(BR$5=$G168,0.5,1))","v":0},{"$f":"IF(BS$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:BR168)))*(IF(BS$5=$G168,0.5,1))","v":0},{"$f":"IF(BT$5<$G168,0,MAX($I168*$H168,$I168-SUM($K168:BS168)))*(IF(BT$5=$G168,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2017,4.2000000000000003E-2,-2417.6798935165266,-2417.6798935165266,null,{"$f":"IF(L$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:K169)))*(IF(L$5=$G169,0.5,1))","v":0},{"$f":"IF(M$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:L169)))*(IF(M$5=$G169,0.5,1))","v":0},{"$f":"IF(N$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:M169)))*(IF(N$5=$G169,0.5,1))","v":0},{"$f":"IF(O$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:N169)))*(IF(O$5=$G169,0.5,1))","v":-50.77127776384706},{"$f":"IF(P$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:O169)))*(IF(P$5=$G169,0.5,1))","v":-101.54255552769412},{"$f":"IF(Q$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:P169)))*(IF(Q$5=$G169,0.5,1))","v":-101.54255552769412},{"$f":"IF(R$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:Q169)))*(IF(R$5=$G169,0.5,1))","v":-101.54255552769412},{"$f":"IF(S$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:R169)))*(IF(S$5=$G169,0.5,1))","v":-101.54255552769412},{"$f":"IF(T$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:S169)))*(IF(T$5=$G169,0.5,1))","v":-101.54255552769412},{"$f":"IF(U$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:T169)))*(IF(U$5=$G169,0.5,1))","v":-101.54255552769412},{"$f":"IF(V$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:U169)))*(IF(V$5=$G169,0.5,1))","v":-101.54255552769412},{"$f":"IF(W$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:V169)))*(IF(W$5=$G169,0.5,1))","v":-101.54255552769412},{"$f":"IF(X$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:W169)))*(IF(X$5=$G169,0.5,1))","v":-101.54255552769412},{"$f":"IF(Y$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:X169)))*(IF(Y$5=$G169,0.5,1))","v":-101.54255552769412},{"$f":"IF(Z$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:Y169)))*(IF(Z$5=$G169,0.5,1))","v":-101.54255552769412},{"$f":"IF(AA$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:Z169)))*(IF(AA$5=$G169,0.5,1))","v":-101.54255552769412},{"$f":"IF(AB$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AA169)))*(IF(AB$5=$G169,0.5,1))","v":-101.54255552769412},{"$f":"IF(AC$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AB169)))*(IF(AC$5=$G169,0.5,1))","v":-101.54255552769412},{"$f":"IF(AD$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AC169)))*(IF(AD$5=$G169,0.5,1))","v":-101.54255552769412},{"$f":"IF(AE$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AD169)))*(IF(AE$5=$G169,0.5,1))","v":-101.54255552769412},{"$f":"IF(AF$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AE169)))*(IF(AF$5=$G169,0.5,1))","v":-101.54255552769412},{"$f":"IF(AG$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AF169)))*(IF(AG$5=$G169,0.5,1))","v":-101.54255552769412},{"$f":"IF(AH$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AG169)))*(IF(AH$5=$G169,0.5,1))","v":-101.54255552769412},{"$f":"IF(AI$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AH169)))*(IF(AI$5=$G169,0.5,1))","v":-101.54255552769412},{"$f":"IF(AJ$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AI169)))*(IF(AJ$5=$G169,0.5,1))","v":-101.54255552769412},{"$f":"IF(AK$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AJ169)))*(IF(AK$5=$G169,0.5,1))","v":-101.54255552769412},{"$f":"IF(AL$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AK169)))*(IF(AL$5=$G169,0.5,1))","v":-101.54255552769412},{"$f":"IF(AM$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AL169)))*(IF(AM$5=$G169,0.5,1))","v":-31.429838615714743},{"$f":"IF(AN$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AM169)))*(IF(AN$5=$G169,0.5,1))","v":0},{"$f":"IF(AO$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AN169)))*(IF(AO$5=$G169,0.5,1))","v":0},{"$f":"IF(AP$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AO169)))*(IF(AP$5=$G169,0.5,1))","v":0},{"$f":"IF(AQ$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AP169)))*(IF(AQ$5=$G169,0.5,1))","v":0},{"$f":"IF(AR$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AQ169)))*(IF(AR$5=$G169,0.5,1))","v":0},{"$f":"IF(AS$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AR169)))*(IF(AS$5=$G169,0.5,1))","v":0},{"$f":"IF(AT$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AS169)))*(IF(AT$5=$G169,0.5,1))","v":0},{"$f":"IF(AU$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AT169)))*(IF(AU$5=$G169,0.5,1))","v":0},{"$f":"IF(AV$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AU169)))*(IF(AV$5=$G169,0.5,1))","v":0},{"$f":"IF(AW$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AV169)))*(IF(AW$5=$G169,0.5,1))","v":0},{"$f":"IF(AX$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AW169)))*(IF(AX$5=$G169,0.5,1))","v":0},{"$f":"IF(AY$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AX169)))*(IF(AY$5=$G169,0.5,1))","v":0},{"$f":"IF(AZ$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AY169)))*(IF(AZ$5=$G169,0.5,1))","v":0},{"$f":"IF(BA$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:AZ169)))*(IF(BA$5=$G169,0.5,1))","v":0},{"$f":"IF(BB$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:BA169)))*(IF(BB$5=$G169,0.5,1))","v":0},{"$f":"IF(BC$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:BB169)))*(IF(BC$5=$G169,0.5,1))","v":0},{"$f":"IF(BD$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:BC169)))*(IF(BD$5=$G169,0.5,1))","v":0},{"$f":"IF(BE$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:BD169)))*(IF(BE$5=$G169,0.5,1))","v":0},{"$f":"IF(BF$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:BE169)))*(IF(BF$5=$G169,0.5,1))","v":0},{"$f":"IF(BG$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:BF169)))*(IF(BG$5=$G169,0.5,1))","v":0},{"$f":"IF(BH$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:BG169)))*(IF(BH$5=$G169,0.5,1))","v":0},{"$f":"IF(BI$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:BH169)))*(IF(BI$5=$G169,0.5,1))","v":0},{"$f":"IF(BJ$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:BI169)))*(IF(BJ$5=$G169,0.5,1))","v":0},{"$f":"IF(BK$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:BJ169)))*(IF(BK$5=$G169,0.5,1))","v":0},{"$f":"IF(BL$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:BK169)))*(IF(BL$5=$G169,0.5,1))","v":0},{"$f":"IF(BM$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:BL169)))*(IF(BM$5=$G169,0.5,1))","v":0},{"$f":"IF(BN$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:BM169)))*(IF(BN$5=$G169,0.5,1))","v":0},{"$f":"IF(BO$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:BN169)))*(IF(BO$5=$G169,0.5,1))","v":0},{"$f":"IF(BP$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:BO169)))*(IF(BP$5=$G169,0.5,1))","v":0},{"$f":"IF(BQ$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:BP169)))*(IF(BQ$5=$G169,0.5,1))","v":0},{"$f":"IF(BR$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:BQ169)))*(IF(BR$5=$G169,0.5,1))","v":0},{"$f":"IF(BS$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:BR169)))*(IF(BS$5=$G169,0.5,1))","v":0},{"$f":"IF(BT$5<$G169,0,MAX($I169*$H169,$I169-SUM($K169:BS169)))*(IF(BT$5=$G169,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2016,4.2000000000000003E-2,-1509.8049587468881,-1509.8049587468881,null,{"$f":"IF(L$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:K170)))*(IF(L$5=$G170,0.5,1))","v":0},{"$f":"IF(M$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:L170)))*(IF(M$5=$G170,0.5,1))","v":0},{"$f":"IF(N$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:M170)))*(IF(N$5=$G170,0.5,1))","v":-31.705904133684651},{"$f":"IF(O$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:N170)))*(IF(O$5=$G170,0.5,1))","v":-63.411808267369302},{"$f":"IF(P$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:O170)))*(IF(P$5=$G170,0.5,1))","v":-63.411808267369302},{"$f":"IF(Q$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:P170)))*(IF(Q$5=$G170,0.5,1))","v":-63.411808267369302},{"$f":"IF(R$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:Q170)))*(IF(R$5=$G170,0.5,1))","v":-63.411808267369302},{"$f":"IF(S$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:R170)))*(IF(S$5=$G170,0.5,1))","v":-63.411808267369302},{"$f":"IF(T$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:S170)))*(IF(T$5=$G170,0.5,1))","v":-63.411808267369302},{"$f":"IF(U$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:T170)))*(IF(U$5=$G170,0.5,1))","v":-63.411808267369302},{"$f":"IF(V$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:U170)))*(IF(V$5=$G170,0.5,1))","v":-63.411808267369302},{"$f":"IF(W$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:V170)))*(IF(W$5=$G170,0.5,1))","v":-63.411808267369302},{"$f":"IF(X$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:W170)))*(IF(X$5=$G170,0.5,1))","v":-63.411808267369302},{"$f":"IF(Y$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:X170)))*(IF(Y$5=$G170,0.5,1))","v":-63.411808267369302},{"$f":"IF(Z$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:Y170)))*(IF(Z$5=$G170,0.5,1))","v":-63.411808267369302},{"$f":"IF(AA$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:Z170)))*(IF(AA$5=$G170,0.5,1))","v":-63.411808267369302},{"$f":"IF(AB$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AA170)))*(IF(AB$5=$G170,0.5,1))","v":-63.411808267369302},{"$f":"IF(AC$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AB170)))*(IF(AC$5=$G170,0.5,1))","v":-63.411808267369302},{"$f":"IF(AD$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AC170)))*(IF(AD$5=$G170,0.5,1))","v":-63.411808267369302},{"$f":"IF(AE$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AD170)))*(IF(AE$5=$G170,0.5,1))","v":-63.411808267369302},{"$f":"IF(AF$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AE170)))*(IF(AF$5=$G170,0.5,1))","v":-63.411808267369302},{"$f":"IF(AG$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AF170)))*(IF(AG$5=$G170,0.5,1))","v":-63.411808267369302},{"$f":"IF(AH$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AG170)))*(IF(AH$5=$G170,0.5,1))","v":-63.411808267369302},{"$f":"IF(AI$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AH170)))*(IF(AI$5=$G170,0.5,1))","v":-63.411808267369302},{"$f":"IF(AJ$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AI170)))*(IF(AJ$5=$G170,0.5,1))","v":-63.411808267369302},{"$f":"IF(AK$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AJ170)))*(IF(AK$5=$G170,0.5,1))","v":-63.411808267369302},{"$f":"IF(AL$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AK170)))*(IF(AL$5=$G170,0.5,1))","v":-19.627464463709885},{"$f":"IF(AM$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AL170)))*(IF(AM$5=$G170,0.5,1))","v":0},{"$f":"IF(AN$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AM170)))*(IF(AN$5=$G170,0.5,1))","v":0},{"$f":"IF(AO$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AN170)))*(IF(AO$5=$G170,0.5,1))","v":0},{"$f":"IF(AP$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AO170)))*(IF(AP$5=$G170,0.5,1))","v":0},{"$f":"IF(AQ$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AP170)))*(IF(AQ$5=$G170,0.5,1))","v":0},{"$f":"IF(AR$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AQ170)))*(IF(AR$5=$G170,0.5,1))","v":0},{"$f":"IF(AS$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AR170)))*(IF(AS$5=$G170,0.5,1))","v":0},{"$f":"IF(AT$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AS170)))*(IF(AT$5=$G170,0.5,1))","v":0},{"$f":"IF(AU$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AT170)))*(IF(AU$5=$G170,0.5,1))","v":0},{"$f":"IF(AV$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AU170)))*(IF(AV$5=$G170,0.5,1))","v":0},{"$f":"IF(AW$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AV170)))*(IF(AW$5=$G170,0.5,1))","v":0},{"$f":"IF(AX$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AW170)))*(IF(AX$5=$G170,0.5,1))","v":0},{"$f":"IF(AY$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AX170)))*(IF(AY$5=$G170,0.5,1))","v":0},{"$f":"IF(AZ$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AY170)))*(IF(AZ$5=$G170,0.5,1))","v":0},{"$f":"IF(BA$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:AZ170)))*(IF(BA$5=$G170,0.5,1))","v":0},{"$f":"IF(BB$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:BA170)))*(IF(BB$5=$G170,0.5,1))","v":0},{"$f":"IF(BC$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:BB170)))*(IF(BC$5=$G170,0.5,1))","v":0},{"$f":"IF(BD$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:BC170)))*(IF(BD$5=$G170,0.5,1))","v":0},{"$f":"IF(BE$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:BD170)))*(IF(BE$5=$G170,0.5,1))","v":0},{"$f":"IF(BF$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:BE170)))*(IF(BF$5=$G170,0.5,1))","v":0},{"$f":"IF(BG$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:BF170)))*(IF(BG$5=$G170,0.5,1))","v":0},{"$f":"IF(BH$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:BG170)))*(IF(BH$5=$G170,0.5,1))","v":0},{"$f":"IF(BI$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:BH170)))*(IF(BI$5=$G170,0.5,1))","v":0},{"$f":"IF(BJ$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:BI170)))*(IF(BJ$5=$G170,0.5,1))","v":0},{"$f":"IF(BK$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:BJ170)))*(IF(BK$5=$G170,0.5,1))","v":0},{"$f":"IF(BL$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:BK170)))*(IF(BL$5=$G170,0.5,1))","v":0},{"$f":"IF(BM$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:BL170)))*(IF(BM$5=$G170,0.5,1))","v":0},{"$f":"IF(BN$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:BM170)))*(IF(BN$5=$G170,0.5,1))","v":0},{"$f":"IF(BO$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:BN170)))*(IF(BO$5=$G170,0.5,1))","v":0},{"$f":"IF(BP$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:BO170)))*(IF(BP$5=$G170,0.5,1))","v":0},{"$f":"IF(BQ$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:BP170)))*(IF(BQ$5=$G170,0.5,1))","v":0},{"$f":"IF(BR$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:BQ170)))*(IF(BR$5=$G170,0.5,1))","v":0},{"$f":"IF(BS$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:BR170)))*(IF(BS$5=$G170,0.5,1))","v":0},{"$f":"IF(BT$5<$G170,0,MAX($I170*$H170,$I170-SUM($K170:BS170)))*(IF(BT$5=$G170,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2016,5.7000000000000002E-2,-2409.8049587468881,-2409.8049587468881,null,{"$f":"IF(L$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:K171)))*(IF(L$5=$G171,0.5,1))","v":0},{"$f":"IF(M$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:L171)))*(IF(M$5=$G171,0.5,1))","v":0},{"$f":"IF(N$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:M171)))*(IF(N$5=$G171,0.5,1))","v":-68.679441324286316},{"$f":"IF(O$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:N171)))*(IF(O$5=$G171,0.5,1))","v":-137.35888264857263},{"$f":"IF(P$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:O171)))*(IF(P$5=$G171,0.5,1))","v":-137.35888264857263},{"$f":"IF(Q$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:P171)))*(IF(Q$5=$G171,0.5,1))","v":-137.35888264857263},{"$f":"IF(R$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:Q171)))*(IF(R$5=$G171,0.5,1))","v":-137.35888264857263},{"$f":"IF(S$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:R171)))*(IF(S$5=$G171,0.5,1))","v":-137.35888264857263},{"$f":"IF(T$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:S171)))*(IF(T$5=$G171,0.5,1))","v":-137.35888264857263},{"$f":"IF(U$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:T171)))*(IF(U$5=$G171,0.5,1))","v":-137.35888264857263},{"$f":"IF(V$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:U171)))*(IF(V$5=$G171,0.5,1))","v":-137.35888264857263},{"$f":"IF(W$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:V171)))*(IF(W$5=$G171,0.5,1))","v":-137.35888264857263},{"$f":"IF(X$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:W171)))*(IF(X$5=$G171,0.5,1))","v":-137.35888264857263},{"$f":"IF(Y$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:X171)))*(IF(Y$5=$G171,0.5,1))","v":-137.35888264857263},{"$f":"IF(Z$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:Y171)))*(IF(Z$5=$G171,0.5,1))","v":-137.35888264857263},{"$f":"IF(AA$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:Z171)))*(IF(AA$5=$G171,0.5,1))","v":-137.35888264857263},{"$f":"IF(AB$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AA171)))*(IF(AB$5=$G171,0.5,1))","v":-137.35888264857263},{"$f":"IF(AC$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AB171)))*(IF(AC$5=$G171,0.5,1))","v":-137.35888264857263},{"$f":"IF(AD$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AC171)))*(IF(AD$5=$G171,0.5,1))","v":-137.35888264857263},{"$f":"IF(AE$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AD171)))*(IF(AE$5=$G171,0.5,1))","v":-137.35888264857263},{"$f":"IF(AF$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AE171)))*(IF(AF$5=$G171,0.5,1))","v":-6.0245123968670669},{"$f":"IF(AG$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AF171)))*(IF(AG$5=$G171,0.5,1))","v":0},{"$f":"IF(AH$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AG171)))*(IF(AH$5=$G171,0.5,1))","v":0},{"$f":"IF(AI$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AH171)))*(IF(AI$5=$G171,0.5,1))","v":0},{"$f":"IF(AJ$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AI171)))*(IF(AJ$5=$G171,0.5,1))","v":0},{"$f":"IF(AK$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AJ171)))*(IF(AK$5=$G171,0.5,1))","v":0},{"$f":"IF(AL$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AK171)))*(IF(AL$5=$G171,0.5,1))","v":0},{"$f":"IF(AM$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AL171)))*(IF(AM$5=$G171,0.5,1))","v":0},{"$f":"IF(AN$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AM171)))*(IF(AN$5=$G171,0.5,1))","v":0},{"$f":"IF(AO$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AN171)))*(IF(AO$5=$G171,0.5,1))","v":0},{"$f":"IF(AP$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AO171)))*(IF(AP$5=$G171,0.5,1))","v":0},{"$f":"IF(AQ$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AP171)))*(IF(AQ$5=$G171,0.5,1))","v":0},{"$f":"IF(AR$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AQ171)))*(IF(AR$5=$G171,0.5,1))","v":0},{"$f":"IF(AS$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AR171)))*(IF(AS$5=$G171,0.5,1))","v":0},{"$f":"IF(AT$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AS171)))*(IF(AT$5=$G171,0.5,1))","v":0},{"$f":"IF(AU$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AT171)))*(IF(AU$5=$G171,0.5,1))","v":0},{"$f":"IF(AV$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AU171)))*(IF(AV$5=$G171,0.5,1))","v":0},{"$f":"IF(AW$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AV171)))*(IF(AW$5=$G171,0.5,1))","v":0},{"$f":"IF(AX$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AW171)))*(IF(AX$5=$G171,0.5,1))","v":0},{"$f":"IF(AY$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AX171)))*(IF(AY$5=$G171,0.5,1))","v":0},{"$f":"IF(AZ$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AY171)))*(IF(AZ$5=$G171,0.5,1))","v":0},{"$f":"IF(BA$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:AZ171)))*(IF(BA$5=$G171,0.5,1))","v":0},{"$f":"IF(BB$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:BA171)))*(IF(BB$5=$G171,0.5,1))","v":0},{"$f":"IF(BC$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:BB171)))*(IF(BC$5=$G171,0.5,1))","v":0},{"$f":"IF(BD$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:BC171)))*(IF(BD$5=$G171,0.5,1))","v":0},{"$f":"IF(BE$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:BD171)))*(IF(BE$5=$G171,0.5,1))","v":0},{"$f":"IF(BF$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:BE171)))*(IF(BF$5=$G171,0.5,1))","v":0},{"$f":"IF(BG$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:BF171)))*(IF(BG$5=$G171,0.5,1))","v":0},{"$f":"IF(BH$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:BG171)))*(IF(BH$5=$G171,0.5,1))","v":0},{"$f":"IF(BI$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:BH171)))*(IF(BI$5=$G171,0.5,1))","v":0},{"$f":"IF(BJ$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:BI171)))*(IF(BJ$5=$G171,0.5,1))","v":0},{"$f":"IF(BK$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:BJ171)))*(IF(BK$5=$G171,0.5,1))","v":0},{"$f":"IF(BL$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:BK171)))*(IF(BL$5=$G171,0.5,1))","v":0},{"$f":"IF(BM$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:BL171)))*(IF(BM$5=$G171,0.5,1))","v":0},{"$f":"IF(BN$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:BM171)))*(IF(BN$5=$G171,0.5,1))","v":0},{"$f":"IF(BO$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:BN171)))*(IF(BO$5=$G171,0.5,1))","v":0},{"$f":"IF(BP$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:BO171)))*(IF(BP$5=$G171,0.5,1))","v":0},{"$f":"IF(BQ$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:BP171)))*(IF(BQ$5=$G171,0.5,1))","v":0},{"$f":"IF(BR$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:BQ171)))*(IF(BR$5=$G171,0.5,1))","v":0},{"$f":"IF(BS$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:BR171)))*(IF(BS$5=$G171,0.5,1))","v":0},{"$f":"IF(BT$5<$G171,0,MAX($I171*$H171,$I171-SUM($K171:BS171)))*(IF(BT$5=$G171,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2016,5.7000000000000002E-2,-2410.2982663234066,-2410.2982663234066,null,{"$f":"IF(L$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:K172)))*(IF(L$5=$G172,0.5,1))","v":0},{"$f":"IF(M$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:L172)))*(IF(M$5=$G172,0.5,1))","v":0},{"$f":"IF(N$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:M172)))*(IF(N$5=$G172,0.5,1))","v":-68.693500590217084},{"$f":"IF(O$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:N172)))*(IF(O$5=$G172,0.5,1))","v":-137.38700118043417},{"$f":"IF(P$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:O172)))*(IF(P$5=$G172,0.5,1))","v":-137.38700118043417},{"$f":"IF(Q$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:P172)))*(IF(Q$5=$G172,0.5,1))","v":-137.38700118043417},{"$f":"IF(R$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:Q172)))*(IF(R$5=$G172,0.5,1))","v":-137.38700118043417},{"$f":"IF(S$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:R172)))*(IF(S$5=$G172,0.5,1))","v":-137.38700118043417},{"$f":"IF(T$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:S172)))*(IF(T$5=$G172,0.5,1))","v":-137.38700118043417},{"$f":"IF(U$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:T172)))*(IF(U$5=$G172,0.5,1))","v":-137.38700118043417},{"$f":"IF(V$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:U172)))*(IF(V$5=$G172,0.5,1))","v":-137.38700118043417},{"$f":"IF(W$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:V172)))*(IF(W$5=$G172,0.5,1))","v":-137.38700118043417},{"$f":"IF(X$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:W172)))*(IF(X$5=$G172,0.5,1))","v":-137.38700118043417},{"$f":"IF(Y$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:X172)))*(IF(Y$5=$G172,0.5,1))","v":-137.38700118043417},{"$f":"IF(Z$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:Y172)))*(IF(Z$5=$G172,0.5,1))","v":-137.38700118043417},{"$f":"IF(AA$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:Z172)))*(IF(AA$5=$G172,0.5,1))","v":-137.38700118043417},{"$f":"IF(AB$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AA172)))*(IF(AB$5=$G172,0.5,1))","v":-137.38700118043417},{"$f":"IF(AC$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AB172)))*(IF(AC$5=$G172,0.5,1))","v":-137.38700118043417},{"$f":"IF(AD$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AC172)))*(IF(AD$5=$G172,0.5,1))","v":-137.38700118043417},{"$f":"IF(AE$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AD172)))*(IF(AE$5=$G172,0.5,1))","v":-137.38700118043417},{"$f":"IF(AF$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AE172)))*(IF(AF$5=$G172,0.5,1))","v":-6.0257456658077899},{"$f":"IF(AG$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AF172)))*(IF(AG$5=$G172,0.5,1))","v":0},{"$f":"IF(AH$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AG172)))*(IF(AH$5=$G172,0.5,1))","v":0},{"$f":"IF(AI$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AH172)))*(IF(AI$5=$G172,0.5,1))","v":0},{"$f":"IF(AJ$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AI172)))*(IF(AJ$5=$G172,0.5,1))","v":0},{"$f":"IF(AK$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AJ172)))*(IF(AK$5=$G172,0.5,1))","v":0},{"$f":"IF(AL$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AK172)))*(IF(AL$5=$G172,0.5,1))","v":0},{"$f":"IF(AM$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AL172)))*(IF(AM$5=$G172,0.5,1))","v":0},{"$f":"IF(AN$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AM172)))*(IF(AN$5=$G172,0.5,1))","v":0},{"$f":"IF(AO$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AN172)))*(IF(AO$5=$G172,0.5,1))","v":0},{"$f":"IF(AP$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AO172)))*(IF(AP$5=$G172,0.5,1))","v":0},{"$f":"IF(AQ$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AP172)))*(IF(AQ$5=$G172,0.5,1))","v":0},{"$f":"IF(AR$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AQ172)))*(IF(AR$5=$G172,0.5,1))","v":0},{"$f":"IF(AS$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AR172)))*(IF(AS$5=$G172,0.5,1))","v":0},{"$f":"IF(AT$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AS172)))*(IF(AT$5=$G172,0.5,1))","v":0},{"$f":"IF(AU$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AT172)))*(IF(AU$5=$G172,0.5,1))","v":0},{"$f":"IF(AV$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AU172)))*(IF(AV$5=$G172,0.5,1))","v":0},{"$f":"IF(AW$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AV172)))*(IF(AW$5=$G172,0.5,1))","v":0},{"$f":"IF(AX$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AW172)))*(IF(AX$5=$G172,0.5,1))","v":0},{"$f":"IF(AY$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AX172)))*(IF(AY$5=$G172,0.5,1))","v":0},{"$f":"IF(AZ$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AY172)))*(IF(AZ$5=$G172,0.5,1))","v":0},{"$f":"IF(BA$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:AZ172)))*(IF(BA$5=$G172,0.5,1))","v":0},{"$f":"IF(BB$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:BA172)))*(IF(BB$5=$G172,0.5,1))","v":0},{"$f":"IF(BC$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:BB172)))*(IF(BC$5=$G172,0.5,1))","v":0},{"$f":"IF(BD$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:BC172)))*(IF(BD$5=$G172,0.5,1))","v":0},{"$f":"IF(BE$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:BD172)))*(IF(BE$5=$G172,0.5,1))","v":0},{"$f":"IF(BF$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:BE172)))*(IF(BF$5=$G172,0.5,1))","v":0},{"$f":"IF(BG$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:BF172)))*(IF(BG$5=$G172,0.5,1))","v":0},{"$f":"IF(BH$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:BG172)))*(IF(BH$5=$G172,0.5,1))","v":0},{"$f":"IF(BI$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:BH172)))*(IF(BI$5=$G172,0.5,1))","v":0},{"$f":"IF(BJ$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:BI172)))*(IF(BJ$5=$G172,0.5,1))","v":0},{"$f":"IF(BK$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:BJ172)))*(IF(BK$5=$G172,0.5,1))","v":0},{"$f":"IF(BL$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:BK172)))*(IF(BL$5=$G172,0.5,1))","v":0},{"$f":"IF(BM$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:BL172)))*(IF(BM$5=$G172,0.5,1))","v":0},{"$f":"IF(BN$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:BM172)))*(IF(BN$5=$G172,0.5,1))","v":0},{"$f":"IF(BO$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:BN172)))*(IF(BO$5=$G172,0.5,1))","v":0},{"$f":"IF(BP$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:BO172)))*(IF(BP$5=$G172,0.5,1))","v":0},{"$f":"IF(BQ$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:BP172)))*(IF(BQ$5=$G172,0.5,1))","v":0},{"$f":"IF(BR$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:BQ172)))*(IF(BR$5=$G172,0.5,1))","v":0},{"$f":"IF(BS$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:BR172)))*(IF(BS$5=$G172,0.5,1))","v":0},{"$f":"IF(BT$5<$G172,0,MAX($I172*$H172,$I172-SUM($K172:BS172)))*(IF(BT$5=$G172,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2016,5.7000000000000002E-2,-2410.2982663234066,-2410.2982663234066,null,{"$f":"IF(L$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:K173)))*(IF(L$5=$G173,0.5,1))","v":0},{"$f":"IF(M$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:L173)))*(IF(M$5=$G173,0.5,1))","v":0},{"$f":"IF(N$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:M173)))*(IF(N$5=$G173,0.5,1))","v":-68.693500590217084},{"$f":"IF(O$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:N173)))*(IF(O$5=$G173,0.5,1))","v":-137.38700118043417},{"$f":"IF(P$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:O173)))*(IF(P$5=$G173,0.5,1))","v":-137.38700118043417},{"$f":"IF(Q$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:P173)))*(IF(Q$5=$G173,0.5,1))","v":-137.38700118043417},{"$f":"IF(R$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:Q173)))*(IF(R$5=$G173,0.5,1))","v":-137.38700118043417},{"$f":"IF(S$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:R173)))*(IF(S$5=$G173,0.5,1))","v":-137.38700118043417},{"$f":"IF(T$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:S173)))*(IF(T$5=$G173,0.5,1))","v":-137.38700118043417},{"$f":"IF(U$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:T173)))*(IF(U$5=$G173,0.5,1))","v":-137.38700118043417},{"$f":"IF(V$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:U173)))*(IF(V$5=$G173,0.5,1))","v":-137.38700118043417},{"$f":"IF(W$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:V173)))*(IF(W$5=$G173,0.5,1))","v":-137.38700118043417},{"$f":"IF(X$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:W173)))*(IF(X$5=$G173,0.5,1))","v":-137.38700118043417},{"$f":"IF(Y$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:X173)))*(IF(Y$5=$G173,0.5,1))","v":-137.38700118043417},{"$f":"IF(Z$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:Y173)))*(IF(Z$5=$G173,0.5,1))","v":-137.38700118043417},{"$f":"IF(AA$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:Z173)))*(IF(AA$5=$G173,0.5,1))","v":-137.38700118043417},{"$f":"IF(AB$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AA173)))*(IF(AB$5=$G173,0.5,1))","v":-137.38700118043417},{"$f":"IF(AC$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AB173)))*(IF(AC$5=$G173,0.5,1))","v":-137.38700118043417},{"$f":"IF(AD$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AC173)))*(IF(AD$5=$G173,0.5,1))","v":-137.38700118043417},{"$f":"IF(AE$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AD173)))*(IF(AE$5=$G173,0.5,1))","v":-137.38700118043417},{"$f":"IF(AF$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AE173)))*(IF(AF$5=$G173,0.5,1))","v":-6.0257456658077899},{"$f":"IF(AG$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AF173)))*(IF(AG$5=$G173,0.5,1))","v":0},{"$f":"IF(AH$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AG173)))*(IF(AH$5=$G173,0.5,1))","v":0},{"$f":"IF(AI$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AH173)))*(IF(AI$5=$G173,0.5,1))","v":0},{"$f":"IF(AJ$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AI173)))*(IF(AJ$5=$G173,0.5,1))","v":0},{"$f":"IF(AK$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AJ173)))*(IF(AK$5=$G173,0.5,1))","v":0},{"$f":"IF(AL$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AK173)))*(IF(AL$5=$G173,0.5,1))","v":0},{"$f":"IF(AM$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AL173)))*(IF(AM$5=$G173,0.5,1))","v":0},{"$f":"IF(AN$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AM173)))*(IF(AN$5=$G173,0.5,1))","v":0},{"$f":"IF(AO$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AN173)))*(IF(AO$5=$G173,0.5,1))","v":0},{"$f":"IF(AP$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AO173)))*(IF(AP$5=$G173,0.5,1))","v":0},{"$f":"IF(AQ$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AP173)))*(IF(AQ$5=$G173,0.5,1))","v":0},{"$f":"IF(AR$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AQ173)))*(IF(AR$5=$G173,0.5,1))","v":0},{"$f":"IF(AS$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AR173)))*(IF(AS$5=$G173,0.5,1))","v":0},{"$f":"IF(AT$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AS173)))*(IF(AT$5=$G173,0.5,1))","v":0},{"$f":"IF(AU$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AT173)))*(IF(AU$5=$G173,0.5,1))","v":0},{"$f":"IF(AV$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AU173)))*(IF(AV$5=$G173,0.5,1))","v":0},{"$f":"IF(AW$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AV173)))*(IF(AW$5=$G173,0.5,1))","v":0},{"$f":"IF(AX$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AW173)))*(IF(AX$5=$G173,0.5,1))","v":0},{"$f":"IF(AY$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AX173)))*(IF(AY$5=$G173,0.5,1))","v":0},{"$f":"IF(AZ$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AY173)))*(IF(AZ$5=$G173,0.5,1))","v":0},{"$f":"IF(BA$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:AZ173)))*(IF(BA$5=$G173,0.5,1))","v":0},{"$f":"IF(BB$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:BA173)))*(IF(BB$5=$G173,0.5,1))","v":0},{"$f":"IF(BC$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:BB173)))*(IF(BC$5=$G173,0.5,1))","v":0},{"$f":"IF(BD$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:BC173)))*(IF(BD$5=$G173,0.5,1))","v":0},{"$f":"IF(BE$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:BD173)))*(IF(BE$5=$G173,0.5,1))","v":0},{"$f":"IF(BF$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:BE173)))*(IF(BF$5=$G173,0.5,1))","v":0},{"$f":"IF(BG$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:BF173)))*(IF(BG$5=$G173,0.5,1))","v":0},{"$f":"IF(BH$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:BG173)))*(IF(BH$5=$G173,0.5,1))","v":0},{"$f":"IF(BI$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:BH173)))*(IF(BI$5=$G173,0.5,1))","v":0},{"$f":"IF(BJ$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:BI173)))*(IF(BJ$5=$G173,0.5,1))","v":0},{"$f":"IF(BK$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:BJ173)))*(IF(BK$5=$G173,0.5,1))","v":0},{"$f":"IF(BL$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:BK173)))*(IF(BL$5=$G173,0.5,1))","v":0},{"$f":"IF(BM$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:BL173)))*(IF(BM$5=$G173,0.5,1))","v":0},{"$f":"IF(BN$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:BM173)))*(IF(BN$5=$G173,0.5,1))","v":0},{"$f":"IF(BO$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:BN173)))*(IF(BO$5=$G173,0.5,1))","v":0},{"$f":"IF(BP$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:BO173)))*(IF(BP$5=$G173,0.5,1))","v":0},{"$f":"IF(BQ$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:BP173)))*(IF(BQ$5=$G173,0.5,1))","v":0},{"$f":"IF(BR$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:BQ173)))*(IF(BR$5=$G173,0.5,1))","v":0},{"$f":"IF(BS$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:BR173)))*(IF(BS$5=$G173,0.5,1))","v":0},{"$f":"IF(BT$5<$G173,0,MAX($I173*$H173,$I173-SUM($K173:BS173)))*(IF(BT$5=$G173,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2017,5.7000000000000002E-2,-1118.2270596814585,-1118.2270596814585,null,{"$f":"IF(L$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:K174)))*(IF(L$5=$G174,0.5,1))","v":0},{"$f":"IF(M$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:L174)))*(IF(M$5=$G174,0.5,1))","v":0},{"$f":"IF(N$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:M174)))*(IF(N$5=$G174,0.5,1))","v":0},{"$f":"IF(O$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:N174)))*(IF(O$5=$G174,0.5,1))","v":-31.86947120092157},{"$f":"IF(P$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:O174)))*(IF(P$5=$G174,0.5,1))","v":-63.73894240184314},{"$f":"IF(Q$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:P174)))*(IF(Q$5=$G174,0.5,1))","v":-63.73894240184314},{"$f":"IF(R$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:Q174)))*(IF(R$5=$G174,0.5,1))","v":-63.73894240184314},{"$f":"IF(S$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:R174)))*(IF(S$5=$G174,0.5,1))","v":-63.73894240184314},{"$f":"IF(T$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:S174)))*(IF(T$5=$G174,0.5,1))","v":-63.73894240184314},{"$f":"IF(U$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:T174)))*(IF(U$5=$G174,0.5,1))","v":-63.73894240184314},{"$f":"IF(V$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:U174)))*(IF(V$5=$G174,0.5,1))","v":-63.73894240184314},{"$f":"IF(W$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:V174)))*(IF(W$5=$G174,0.5,1))","v":-63.73894240184314},{"$f":"IF(X$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:W174)))*(IF(X$5=$G174,0.5,1))","v":-63.73894240184314},{"$f":"IF(Y$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:X174)))*(IF(Y$5=$G174,0.5,1))","v":-63.73894240184314},{"$f":"IF(Z$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:Y174)))*(IF(Z$5=$G174,0.5,1))","v":-63.73894240184314},{"$f":"IF(AA$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:Z174)))*(IF(AA$5=$G174,0.5,1))","v":-63.73894240184314},{"$f":"IF(AB$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AA174)))*(IF(AB$5=$G174,0.5,1))","v":-63.73894240184314},{"$f":"IF(AC$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AB174)))*(IF(AC$5=$G174,0.5,1))","v":-63.73894240184314},{"$f":"IF(AD$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AC174)))*(IF(AD$5=$G174,0.5,1))","v":-63.73894240184314},{"$f":"IF(AE$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AD174)))*(IF(AE$5=$G174,0.5,1))","v":-63.73894240184314},{"$f":"IF(AF$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AE174)))*(IF(AF$5=$G174,0.5,1))","v":-63.73894240184314},{"$f":"IF(AG$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AF174)))*(IF(AG$5=$G174,0.5,1))","v":-2.7955676492035764},{"$f":"IF(AH$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AG174)))*(IF(AH$5=$G174,0.5,1))","v":0},{"$f":"IF(AI$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AH174)))*(IF(AI$5=$G174,0.5,1))","v":0},{"$f":"IF(AJ$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AI174)))*(IF(AJ$5=$G174,0.5,1))","v":0},{"$f":"IF(AK$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AJ174)))*(IF(AK$5=$G174,0.5,1))","v":0},{"$f":"IF(AL$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AK174)))*(IF(AL$5=$G174,0.5,1))","v":0},{"$f":"IF(AM$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AL174)))*(IF(AM$5=$G174,0.5,1))","v":0},{"$f":"IF(AN$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AM174)))*(IF(AN$5=$G174,0.5,1))","v":0},{"$f":"IF(AO$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AN174)))*(IF(AO$5=$G174,0.5,1))","v":0},{"$f":"IF(AP$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AO174)))*(IF(AP$5=$G174,0.5,1))","v":0},{"$f":"IF(AQ$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AP174)))*(IF(AQ$5=$G174,0.5,1))","v":0},{"$f":"IF(AR$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AQ174)))*(IF(AR$5=$G174,0.5,1))","v":0},{"$f":"IF(AS$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AR174)))*(IF(AS$5=$G174,0.5,1))","v":0},{"$f":"IF(AT$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AS174)))*(IF(AT$5=$G174,0.5,1))","v":0},{"$f":"IF(AU$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AT174)))*(IF(AU$5=$G174,0.5,1))","v":0},{"$f":"IF(AV$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AU174)))*(IF(AV$5=$G174,0.5,1))","v":0},{"$f":"IF(AW$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AV174)))*(IF(AW$5=$G174,0.5,1))","v":0},{"$f":"IF(AX$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AW174)))*(IF(AX$5=$G174,0.5,1))","v":0},{"$f":"IF(AY$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AX174)))*(IF(AY$5=$G174,0.5,1))","v":0},{"$f":"IF(AZ$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AY174)))*(IF(AZ$5=$G174,0.5,1))","v":0},{"$f":"IF(BA$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:AZ174)))*(IF(BA$5=$G174,0.5,1))","v":0},{"$f":"IF(BB$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:BA174)))*(IF(BB$5=$G174,0.5,1))","v":0},{"$f":"IF(BC$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:BB174)))*(IF(BC$5=$G174,0.5,1))","v":0},{"$f":"IF(BD$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:BC174)))*(IF(BD$5=$G174,0.5,1))","v":0},{"$f":"IF(BE$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:BD174)))*(IF(BE$5=$G174,0.5,1))","v":0},{"$f":"IF(BF$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:BE174)))*(IF(BF$5=$G174,0.5,1))","v":0},{"$f":"IF(BG$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:BF174)))*(IF(BG$5=$G174,0.5,1))","v":0},{"$f":"IF(BH$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:BG174)))*(IF(BH$5=$G174,0.5,1))","v":0},{"$f":"IF(BI$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:BH174)))*(IF(BI$5=$G174,0.5,1))","v":0},{"$f":"IF(BJ$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:BI174)))*(IF(BJ$5=$G174,0.5,1))","v":0},{"$f":"IF(BK$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:BJ174)))*(IF(BK$5=$G174,0.5,1))","v":0},{"$f":"IF(BL$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:BK174)))*(IF(BL$5=$G174,0.5,1))","v":0},{"$f":"IF(BM$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:BL174)))*(IF(BM$5=$G174,0.5,1))","v":0},{"$f":"IF(BN$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:BM174)))*(IF(BN$5=$G174,0.5,1))","v":0},{"$f":"IF(BO$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:BN174)))*(IF(BO$5=$G174,0.5,1))","v":0},{"$f":"IF(BP$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:BO174)))*(IF(BP$5=$G174,0.5,1))","v":0},{"$f":"IF(BQ$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:BP174)))*(IF(BQ$5=$G174,0.5,1))","v":0},{"$f":"IF(BR$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:BQ174)))*(IF(BR$5=$G174,0.5,1))","v":0},{"$f":"IF(BS$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:BR174)))*(IF(BS$5=$G174,0.5,1))","v":0},{"$f":"IF(BT$5<$G174,0,MAX($I174*$H174,$I174-SUM($K174:BS174)))*(IF(BT$5=$G174,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2016,4.2999999999999997E-2,-2410.8268778272854,-2410.8268778272854,null,{"$f":"IF(L$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:K175)))*(IF(L$5=$G175,0.5,1))","v":0},{"$f":"IF(M$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:L175)))*(IF(M$5=$G175,0.5,1))","v":0},{"$f":"IF(N$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:M175)))*(IF(N$5=$G175,0.5,1))","v":-51.832777873286631},{"$f":"IF(O$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:N175)))*(IF(O$5=$G175,0.5,1))","v":-103.66555574657326},{"$f":"IF(P$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:O175)))*(IF(P$5=$G175,0.5,1))","v":-103.66555574657326},{"$f":"IF(Q$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:P175)))*(IF(Q$5=$G175,0.5,1))","v":-103.66555574657326},{"$f":"IF(R$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:Q175)))*(IF(R$5=$G175,0.5,1))","v":-103.66555574657326},{"$f":"IF(S$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:R175)))*(IF(S$5=$G175,0.5,1))","v":-103.66555574657326},{"$f":"IF(T$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:S175)))*(IF(T$5=$G175,0.5,1))","v":-103.66555574657326},{"$f":"IF(U$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:T175)))*(IF(U$5=$G175,0.5,1))","v":-103.66555574657326},{"$f":"IF(V$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:U175)))*(IF(V$5=$G175,0.5,1))","v":-103.66555574657326},{"$f":"IF(W$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:V175)))*(IF(W$5=$G175,0.5,1))","v":-103.66555574657326},{"$f":"IF(X$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:W175)))*(IF(X$5=$G175,0.5,1))","v":-103.66555574657326},{"$f":"IF(Y$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:X175)))*(IF(Y$5=$G175,0.5,1))","v":-103.66555574657326},{"$f":"IF(Z$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:Y175)))*(IF(Z$5=$G175,0.5,1))","v":-103.66555574657326},{"$f":"IF(AA$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:Z175)))*(IF(AA$5=$G175,0.5,1))","v":-103.66555574657326},{"$f":"IF(AB$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AA175)))*(IF(AB$5=$G175,0.5,1))","v":-103.66555574657326},{"$f":"IF(AC$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AB175)))*(IF(AC$5=$G175,0.5,1))","v":-103.66555574657326},{"$f":"IF(AD$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AC175)))*(IF(AD$5=$G175,0.5,1))","v":-103.66555574657326},{"$f":"IF(AE$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AD175)))*(IF(AE$5=$G175,0.5,1))","v":-103.66555574657326},{"$f":"IF(AF$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AE175)))*(IF(AF$5=$G175,0.5,1))","v":-103.66555574657326},{"$f":"IF(AG$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AF175)))*(IF(AG$5=$G175,0.5,1))","v":-103.66555574657326},{"$f":"IF(AH$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AG175)))*(IF(AH$5=$G175,0.5,1))","v":-103.66555574657326},{"$f":"IF(AI$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AH175)))*(IF(AI$5=$G175,0.5,1))","v":-103.66555574657326},{"$f":"IF(AJ$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AI175)))*(IF(AJ$5=$G175,0.5,1))","v":-103.66555574657326},{"$f":"IF(AK$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AJ175)))*(IF(AK$5=$G175,0.5,1))","v":-78.351873529386012},{"$f":"IF(AL$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AK175)))*(IF(AL$5=$G175,0.5,1))","v":0},{"$f":"IF(AM$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AL175)))*(IF(AM$5=$G175,0.5,1))","v":0},{"$f":"IF(AN$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AM175)))*(IF(AN$5=$G175,0.5,1))","v":0},{"$f":"IF(AO$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AN175)))*(IF(AO$5=$G175,0.5,1))","v":0},{"$f":"IF(AP$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AO175)))*(IF(AP$5=$G175,0.5,1))","v":0},{"$f":"IF(AQ$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AP175)))*(IF(AQ$5=$G175,0.5,1))","v":0},{"$f":"IF(AR$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AQ175)))*(IF(AR$5=$G175,0.5,1))","v":0},{"$f":"IF(AS$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AR175)))*(IF(AS$5=$G175,0.5,1))","v":0},{"$f":"IF(AT$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AS175)))*(IF(AT$5=$G175,0.5,1))","v":0},{"$f":"IF(AU$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AT175)))*(IF(AU$5=$G175,0.5,1))","v":0},{"$f":"IF(AV$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AU175)))*(IF(AV$5=$G175,0.5,1))","v":0},{"$f":"IF(AW$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AV175)))*(IF(AW$5=$G175,0.5,1))","v":0},{"$f":"IF(AX$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AW175)))*(IF(AX$5=$G175,0.5,1))","v":0},{"$f":"IF(AY$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AX175)))*(IF(AY$5=$G175,0.5,1))","v":0},{"$f":"IF(AZ$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AY175)))*(IF(AZ$5=$G175,0.5,1))","v":0},{"$f":"IF(BA$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:AZ175)))*(IF(BA$5=$G175,0.5,1))","v":0},{"$f":"IF(BB$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:BA175)))*(IF(BB$5=$G175,0.5,1))","v":0},{"$f":"IF(BC$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:BB175)))*(IF(BC$5=$G175,0.5,1))","v":0},{"$f":"IF(BD$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:BC175)))*(IF(BD$5=$G175,0.5,1))","v":0},{"$f":"IF(BE$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:BD175)))*(IF(BE$5=$G175,0.5,1))","v":0},{"$f":"IF(BF$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:BE175)))*(IF(BF$5=$G175,0.5,1))","v":0},{"$f":"IF(BG$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:BF175)))*(IF(BG$5=$G175,0.5,1))","v":0},{"$f":"IF(BH$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:BG175)))*(IF(BH$5=$G175,0.5,1))","v":0},{"$f":"IF(BI$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:BH175)))*(IF(BI$5=$G175,0.5,1))","v":0},{"$f":"IF(BJ$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:BI175)))*(IF(BJ$5=$G175,0.5,1))","v":0},{"$f":"IF(BK$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:BJ175)))*(IF(BK$5=$G175,0.5,1))","v":0},{"$f":"IF(BL$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:BK175)))*(IF(BL$5=$G175,0.5,1))","v":0},{"$f":"IF(BM$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:BL175)))*(IF(BM$5=$G175,0.5,1))","v":0},{"$f":"IF(BN$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:BM175)))*(IF(BN$5=$G175,0.5,1))","v":0},{"$f":"IF(BO$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:BN175)))*(IF(BO$5=$G175,0.5,1))","v":0},{"$f":"IF(BP$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:BO175)))*(IF(BP$5=$G175,0.5,1))","v":0},{"$f":"IF(BQ$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:BP175)))*(IF(BQ$5=$G175,0.5,1))","v":0},{"$f":"IF(BR$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:BQ175)))*(IF(BR$5=$G175,0.5,1))","v":0},{"$f":"IF(BS$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:BR175)))*(IF(BS$5=$G175,0.5,1))","v":0},{"$f":"IF(BT$5<$G175,0,MAX($I175*$H175,$I175-SUM($K175:BS175)))*(IF(BT$5=$G175,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2016,4.2999999999999997E-2,-2411.3397024432297,-2411.3397024432297,null,{"$f":"IF(L$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:K176)))*(IF(L$5=$G176,0.5,1))","v":0},{"$f":"IF(M$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:L176)))*(IF(M$5=$G176,0.5,1))","v":0},{"$f":"IF(N$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:M176)))*(IF(N$5=$G176,0.5,1))","v":-51.843803602529434},{"$f":"IF(O$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:N176)))*(IF(O$5=$G176,0.5,1))","v":-103.68760720505887},{"$f":"IF(P$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:O176)))*(IF(P$5=$G176,0.5,1))","v":-103.68760720505887},{"$f":"IF(Q$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:P176)))*(IF(Q$5=$G176,0.5,1))","v":-103.68760720505887},{"$f":"IF(R$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:Q176)))*(IF(R$5=$G176,0.5,1))","v":-103.68760720505887},{"$f":"IF(S$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:R176)))*(IF(S$5=$G176,0.5,1))","v":-103.68760720505887},{"$f":"IF(T$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:S176)))*(IF(T$5=$G176,0.5,1))","v":-103.68760720505887},{"$f":"IF(U$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:T176)))*(IF(U$5=$G176,0.5,1))","v":-103.68760720505887},{"$f":"IF(V$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:U176)))*(IF(V$5=$G176,0.5,1))","v":-103.68760720505887},{"$f":"IF(W$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:V176)))*(IF(W$5=$G176,0.5,1))","v":-103.68760720505887},{"$f":"IF(X$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:W176)))*(IF(X$5=$G176,0.5,1))","v":-103.68760720505887},{"$f":"IF(Y$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:X176)))*(IF(Y$5=$G176,0.5,1))","v":-103.68760720505887},{"$f":"IF(Z$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:Y176)))*(IF(Z$5=$G176,0.5,1))","v":-103.68760720505887},{"$f":"IF(AA$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:Z176)))*(IF(AA$5=$G176,0.5,1))","v":-103.68760720505887},{"$f":"IF(AB$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AA176)))*(IF(AB$5=$G176,0.5,1))","v":-103.68760720505887},{"$f":"IF(AC$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AB176)))*(IF(AC$5=$G176,0.5,1))","v":-103.68760720505887},{"$f":"IF(AD$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AC176)))*(IF(AD$5=$G176,0.5,1))","v":-103.68760720505887},{"$f":"IF(AE$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AD176)))*(IF(AE$5=$G176,0.5,1))","v":-103.68760720505887},{"$f":"IF(AF$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AE176)))*(IF(AF$5=$G176,0.5,1))","v":-103.68760720505887},{"$f":"IF(AG$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AF176)))*(IF(AG$5=$G176,0.5,1))","v":-103.68760720505887},{"$f":"IF(AH$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AG176)))*(IF(AH$5=$G176,0.5,1))","v":-103.68760720505887},{"$f":"IF(AI$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AH176)))*(IF(AI$5=$G176,0.5,1))","v":-103.68760720505887},{"$f":"IF(AJ$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AI176)))*(IF(AJ$5=$G176,0.5,1))","v":-103.68760720505887},{"$f":"IF(AK$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AJ176)))*(IF(AK$5=$G176,0.5,1))","v":-78.368540329405278},{"$f":"IF(AL$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AK176)))*(IF(AL$5=$G176,0.5,1))","v":0},{"$f":"IF(AM$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AL176)))*(IF(AM$5=$G176,0.5,1))","v":0},{"$f":"IF(AN$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AM176)))*(IF(AN$5=$G176,0.5,1))","v":0},{"$f":"IF(AO$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AN176)))*(IF(AO$5=$G176,0.5,1))","v":0},{"$f":"IF(AP$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AO176)))*(IF(AP$5=$G176,0.5,1))","v":0},{"$f":"IF(AQ$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AP176)))*(IF(AQ$5=$G176,0.5,1))","v":0},{"$f":"IF(AR$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AQ176)))*(IF(AR$5=$G176,0.5,1))","v":0},{"$f":"IF(AS$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AR176)))*(IF(AS$5=$G176,0.5,1))","v":0},{"$f":"IF(AT$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AS176)))*(IF(AT$5=$G176,0.5,1))","v":0},{"$f":"IF(AU$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AT176)))*(IF(AU$5=$G176,0.5,1))","v":0},{"$f":"IF(AV$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AU176)))*(IF(AV$5=$G176,0.5,1))","v":0},{"$f":"IF(AW$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AV176)))*(IF(AW$5=$G176,0.5,1))","v":0},{"$f":"IF(AX$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AW176)))*(IF(AX$5=$G176,0.5,1))","v":0},{"$f":"IF(AY$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AX176)))*(IF(AY$5=$G176,0.5,1))","v":0},{"$f":"IF(AZ$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AY176)))*(IF(AZ$5=$G176,0.5,1))","v":0},{"$f":"IF(BA$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:AZ176)))*(IF(BA$5=$G176,0.5,1))","v":0},{"$f":"IF(BB$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:BA176)))*(IF(BB$5=$G176,0.5,1))","v":0},{"$f":"IF(BC$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:BB176)))*(IF(BC$5=$G176,0.5,1))","v":0},{"$f":"IF(BD$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:BC176)))*(IF(BD$5=$G176,0.5,1))","v":0},{"$f":"IF(BE$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:BD176)))*(IF(BE$5=$G176,0.5,1))","v":0},{"$f":"IF(BF$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:BE176)))*(IF(BF$5=$G176,0.5,1))","v":0},{"$f":"IF(BG$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:BF176)))*(IF(BG$5=$G176,0.5,1))","v":0},{"$f":"IF(BH$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:BG176)))*(IF(BH$5=$G176,0.5,1))","v":0},{"$f":"IF(BI$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:BH176)))*(IF(BI$5=$G176,0.5,1))","v":0},{"$f":"IF(BJ$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:BI176)))*(IF(BJ$5=$G176,0.5,1))","v":0},{"$f":"IF(BK$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:BJ176)))*(IF(BK$5=$G176,0.5,1))","v":0},{"$f":"IF(BL$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:BK176)))*(IF(BL$5=$G176,0.5,1))","v":0},{"$f":"IF(BM$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:BL176)))*(IF(BM$5=$G176,0.5,1))","v":0},{"$f":"IF(BN$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:BM176)))*(IF(BN$5=$G176,0.5,1))","v":0},{"$f":"IF(BO$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:BN176)))*(IF(BO$5=$G176,0.5,1))","v":0},{"$f":"IF(BP$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:BO176)))*(IF(BP$5=$G176,0.5,1))","v":0},{"$f":"IF(BQ$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:BP176)))*(IF(BQ$5=$G176,0.5,1))","v":0},{"$f":"IF(BR$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:BQ176)))*(IF(BR$5=$G176,0.5,1))","v":0},{"$f":"IF(BS$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:BR176)))*(IF(BS$5=$G176,0.5,1))","v":0},{"$f":"IF(BT$5<$G176,0,MAX($I176*$H176,$I176-SUM($K176:BS176)))*(IF(BT$5=$G176,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2017,4.2999999999999997E-2,-1117.1516841621042,-1117.1516841621042,null,{"$f":"IF(L$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:K177)))*(IF(L$5=$G177,0.5,1))","v":0},{"$f":"IF(M$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:L177)))*(IF(M$5=$G177,0.5,1))","v":0},{"$f":"IF(N$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:M177)))*(IF(N$5=$G177,0.5,1))","v":0},{"$f":"IF(O$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:N177)))*(IF(O$5=$G177,0.5,1))","v":-24.018761209485238},{"$f":"IF(P$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:O177)))*(IF(P$5=$G177,0.5,1))","v":-48.037522418970475},{"$f":"IF(Q$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:P177)))*(IF(Q$5=$G177,0.5,1))","v":-48.037522418970475},{"$f":"IF(R$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:Q177)))*(IF(R$5=$G177,0.5,1))","v":-48.037522418970475},{"$f":"IF(S$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:R177)))*(IF(S$5=$G177,0.5,1))","v":-48.037522418970475},{"$f":"IF(T$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:S177)))*(IF(T$5=$G177,0.5,1))","v":-48.037522418970475},{"$f":"IF(U$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:T177)))*(IF(U$5=$G177,0.5,1))","v":-48.037522418970475},{"$f":"IF(V$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:U177)))*(IF(V$5=$G177,0.5,1))","v":-48.037522418970475},{"$f":"IF(W$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:V177)))*(IF(W$5=$G177,0.5,1))","v":-48.037522418970475},{"$f":"IF(X$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:W177)))*(IF(X$5=$G177,0.5,1))","v":-48.037522418970475},{"$f":"IF(Y$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:X177)))*(IF(Y$5=$G177,0.5,1))","v":-48.037522418970475},{"$f":"IF(Z$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:Y177)))*(IF(Z$5=$G177,0.5,1))","v":-48.037522418970475},{"$f":"IF(AA$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:Z177)))*(IF(AA$5=$G177,0.5,1))","v":-48.037522418970475},{"$f":"IF(AB$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AA177)))*(IF(AB$5=$G177,0.5,1))","v":-48.037522418970475},{"$f":"IF(AC$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AB177)))*(IF(AC$5=$G177,0.5,1))","v":-48.037522418970475},{"$f":"IF(AD$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AC177)))*(IF(AD$5=$G177,0.5,1))","v":-48.037522418970475},{"$f":"IF(AE$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AD177)))*(IF(AE$5=$G177,0.5,1))","v":-48.037522418970475},{"$f":"IF(AF$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AE177)))*(IF(AF$5=$G177,0.5,1))","v":-48.037522418970475},{"$f":"IF(AG$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AF177)))*(IF(AG$5=$G177,0.5,1))","v":-48.037522418970475},{"$f":"IF(AH$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AG177)))*(IF(AH$5=$G177,0.5,1))","v":-48.037522418970475},{"$f":"IF(AI$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AH177)))*(IF(AI$5=$G177,0.5,1))","v":-48.037522418970475},{"$f":"IF(AJ$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AI177)))*(IF(AJ$5=$G177,0.5,1))","v":-48.037522418970475},{"$f":"IF(AK$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AJ177)))*(IF(AK$5=$G177,0.5,1))","v":-48.037522418970475},{"$f":"IF(AL$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AK177)))*(IF(AL$5=$G177,0.5,1))","v":-36.307429735268215},{"$f":"IF(AM$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AL177)))*(IF(AM$5=$G177,0.5,1))","v":0},{"$f":"IF(AN$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AM177)))*(IF(AN$5=$G177,0.5,1))","v":0},{"$f":"IF(AO$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AN177)))*(IF(AO$5=$G177,0.5,1))","v":0},{"$f":"IF(AP$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AO177)))*(IF(AP$5=$G177,0.5,1))","v":0},{"$f":"IF(AQ$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AP177)))*(IF(AQ$5=$G177,0.5,1))","v":0},{"$f":"IF(AR$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AQ177)))*(IF(AR$5=$G177,0.5,1))","v":0},{"$f":"IF(AS$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AR177)))*(IF(AS$5=$G177,0.5,1))","v":0},{"$f":"IF(AT$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AS177)))*(IF(AT$5=$G177,0.5,1))","v":0},{"$f":"IF(AU$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AT177)))*(IF(AU$5=$G177,0.5,1))","v":0},{"$f":"IF(AV$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AU177)))*(IF(AV$5=$G177,0.5,1))","v":0},{"$f":"IF(AW$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AV177)))*(IF(AW$5=$G177,0.5,1))","v":0},{"$f":"IF(AX$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AW177)))*(IF(AX$5=$G177,0.5,1))","v":0},{"$f":"IF(AY$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AX177)))*(IF(AY$5=$G177,0.5,1))","v":0},{"$f":"IF(AZ$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AY177)))*(IF(AZ$5=$G177,0.5,1))","v":0},{"$f":"IF(BA$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:AZ177)))*(IF(BA$5=$G177,0.5,1))","v":0},{"$f":"IF(BB$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:BA177)))*(IF(BB$5=$G177,0.5,1))","v":0},{"$f":"IF(BC$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:BB177)))*(IF(BC$5=$G177,0.5,1))","v":0},{"$f":"IF(BD$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:BC177)))*(IF(BD$5=$G177,0.5,1))","v":0},{"$f":"IF(BE$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:BD177)))*(IF(BE$5=$G177,0.5,1))","v":0},{"$f":"IF(BF$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:BE177)))*(IF(BF$5=$G177,0.5,1))","v":0},{"$f":"IF(BG$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:BF177)))*(IF(BG$5=$G177,0.5,1))","v":0},{"$f":"IF(BH$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:BG177)))*(IF(BH$5=$G177,0.5,1))","v":0},{"$f":"IF(BI$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:BH177)))*(IF(BI$5=$G177,0.5,1))","v":0},{"$f":"IF(BJ$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:BI177)))*(IF(BJ$5=$G177,0.5,1))","v":0},{"$f":"IF(BK$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:BJ177)))*(IF(BK$5=$G177,0.5,1))","v":0},{"$f":"IF(BL$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:BK177)))*(IF(BL$5=$G177,0.5,1))","v":0},{"$f":"IF(BM$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:BL177)))*(IF(BM$5=$G177,0.5,1))","v":0},{"$f":"IF(BN$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:BM177)))*(IF(BN$5=$G177,0.5,1))","v":0},{"$f":"IF(BO$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:BN177)))*(IF(BO$5=$G177,0.5,1))","v":0},{"$f":"IF(BP$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:BO177)))*(IF(BP$5=$G177,0.5,1))","v":0},{"$f":"IF(BQ$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:BP177)))*(IF(BQ$5=$G177,0.5,1))","v":0},{"$f":"IF(BR$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:BQ177)))*(IF(BR$5=$G177,0.5,1))","v":0},{"$f":"IF(BS$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:BR177)))*(IF(BS$5=$G177,0.5,1))","v":0},{"$f":"IF(BT$5<$G177,0,MAX($I177*$H177,$I177-SUM($K177:BS177)))*(IF(BT$5=$G177,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2017,4.2999999999999997E-2,-2416.1166085762407,-2416.1166085762407,null,{"$f":"IF(L$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:K178)))*(IF(L$5=$G178,0.5,1))","v":0},{"$f":"IF(M$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:L178)))*(IF(M$5=$G178,0.5,1))","v":0},{"$f":"IF(N$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:M178)))*(IF(N$5=$G178,0.5,1))","v":0},{"$f":"IF(O$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:N178)))*(IF(O$5=$G178,0.5,1))","v":-51.946507084389168},{"$f":"IF(P$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:O178)))*(IF(P$5=$G178,0.5,1))","v":-103.89301416877834},{"$f":"IF(Q$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:P178)))*(IF(Q$5=$G178,0.5,1))","v":-103.89301416877834},{"$f":"IF(R$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:Q178)))*(IF(R$5=$G178,0.5,1))","v":-103.89301416877834},{"$f":"IF(S$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:R178)))*(IF(S$5=$G178,0.5,1))","v":-103.89301416877834},{"$f":"IF(T$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:S178)))*(IF(T$5=$G178,0.5,1))","v":-103.89301416877834},{"$f":"IF(U$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:T178)))*(IF(U$5=$G178,0.5,1))","v":-103.89301416877834},{"$f":"IF(V$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:U178)))*(IF(V$5=$G178,0.5,1))","v":-103.89301416877834},{"$f":"IF(W$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:V178)))*(IF(W$5=$G178,0.5,1))","v":-103.89301416877834},{"$f":"IF(X$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:W178)))*(IF(X$5=$G178,0.5,1))","v":-103.89301416877834},{"$f":"IF(Y$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:X178)))*(IF(Y$5=$G178,0.5,1))","v":-103.89301416877834},{"$f":"IF(Z$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:Y178)))*(IF(Z$5=$G178,0.5,1))","v":-103.89301416877834},{"$f":"IF(AA$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:Z178)))*(IF(AA$5=$G178,0.5,1))","v":-103.89301416877834},{"$f":"IF(AB$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AA178)))*(IF(AB$5=$G178,0.5,1))","v":-103.89301416877834},{"$f":"IF(AC$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AB178)))*(IF(AC$5=$G178,0.5,1))","v":-103.89301416877834},{"$f":"IF(AD$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AC178)))*(IF(AD$5=$G178,0.5,1))","v":-103.89301416877834},{"$f":"IF(AE$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AD178)))*(IF(AE$5=$G178,0.5,1))","v":-103.89301416877834},{"$f":"IF(AF$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AE178)))*(IF(AF$5=$G178,0.5,1))","v":-103.89301416877834},{"$f":"IF(AG$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AF178)))*(IF(AG$5=$G178,0.5,1))","v":-103.89301416877834},{"$f":"IF(AH$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AG178)))*(IF(AH$5=$G178,0.5,1))","v":-103.89301416877834},{"$f":"IF(AI$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AH178)))*(IF(AI$5=$G178,0.5,1))","v":-103.89301416877834},{"$f":"IF(AJ$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AI178)))*(IF(AJ$5=$G178,0.5,1))","v":-103.89301416877834},{"$f":"IF(AK$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AJ178)))*(IF(AK$5=$G178,0.5,1))","v":-103.89301416877834},{"$f":"IF(AL$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AK178)))*(IF(AL$5=$G178,0.5,1))","v":-78.523789778728315},{"$f":"IF(AM$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AL178)))*(IF(AM$5=$G178,0.5,1))","v":0},{"$f":"IF(AN$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AM178)))*(IF(AN$5=$G178,0.5,1))","v":0},{"$f":"IF(AO$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AN178)))*(IF(AO$5=$G178,0.5,1))","v":0},{"$f":"IF(AP$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AO178)))*(IF(AP$5=$G178,0.5,1))","v":0},{"$f":"IF(AQ$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AP178)))*(IF(AQ$5=$G178,0.5,1))","v":0},{"$f":"IF(AR$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AQ178)))*(IF(AR$5=$G178,0.5,1))","v":0},{"$f":"IF(AS$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AR178)))*(IF(AS$5=$G178,0.5,1))","v":0},{"$f":"IF(AT$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AS178)))*(IF(AT$5=$G178,0.5,1))","v":0},{"$f":"IF(AU$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AT178)))*(IF(AU$5=$G178,0.5,1))","v":0},{"$f":"IF(AV$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AU178)))*(IF(AV$5=$G178,0.5,1))","v":0},{"$f":"IF(AW$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AV178)))*(IF(AW$5=$G178,0.5,1))","v":0},{"$f":"IF(AX$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AW178)))*(IF(AX$5=$G178,0.5,1))","v":0},{"$f":"IF(AY$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AX178)))*(IF(AY$5=$G178,0.5,1))","v":0},{"$f":"IF(AZ$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AY178)))*(IF(AZ$5=$G178,0.5,1))","v":0},{"$f":"IF(BA$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:AZ178)))*(IF(BA$5=$G178,0.5,1))","v":0},{"$f":"IF(BB$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:BA178)))*(IF(BB$5=$G178,0.5,1))","v":0},{"$f":"IF(BC$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:BB178)))*(IF(BC$5=$G178,0.5,1))","v":0},{"$f":"IF(BD$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:BC178)))*(IF(BD$5=$G178,0.5,1))","v":0},{"$f":"IF(BE$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:BD178)))*(IF(BE$5=$G178,0.5,1))","v":0},{"$f":"IF(BF$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:BE178)))*(IF(BF$5=$G178,0.5,1))","v":0},{"$f":"IF(BG$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:BF178)))*(IF(BG$5=$G178,0.5,1))","v":0},{"$f":"IF(BH$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:BG178)))*(IF(BH$5=$G178,0.5,1))","v":0},{"$f":"IF(BI$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:BH178)))*(IF(BI$5=$G178,0.5,1))","v":0},{"$f":"IF(BJ$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:BI178)))*(IF(BJ$5=$G178,0.5,1))","v":0},{"$f":"IF(BK$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:BJ178)))*(IF(BK$5=$G178,0.5,1))","v":0},{"$f":"IF(BL$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:BK178)))*(IF(BL$5=$G178,0.5,1))","v":0},{"$f":"IF(BM$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:BL178)))*(IF(BM$5=$G178,0.5,1))","v":0},{"$f":"IF(BN$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:BM178)))*(IF(BN$5=$G178,0.5,1))","v":0},{"$f":"IF(BO$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:BN178)))*(IF(BO$5=$G178,0.5,1))","v":0},{"$f":"IF(BP$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:BO178)))*(IF(BP$5=$G178,0.5,1))","v":0},{"$f":"IF(BQ$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:BP178)))*(IF(BQ$5=$G178,0.5,1))","v":0},{"$f":"IF(BR$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:BQ178)))*(IF(BR$5=$G178,0.5,1))","v":0},{"$f":"IF(BS$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:BR178)))*(IF(BS$5=$G178,0.5,1))","v":0},{"$f":"IF(BT$5<$G178,0,MAX($I178*$H178,$I178-SUM($K178:BS178)))*(IF(BT$5=$G178,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2017,4.2000000000000003E-2,-2416.1166085762407,-2416.1166085762407,null,{"$f":"IF(L$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:K179)))*(IF(L$5=$G179,0.5,1))","v":0},{"$f":"IF(M$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:L179)))*(IF(M$5=$G179,0.5,1))","v":0},{"$f":"IF(N$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:M179)))*(IF(N$5=$G179,0.5,1))","v":0},{"$f":"IF(O$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:N179)))*(IF(O$5=$G179,0.5,1))","v":-50.738448780101059},{"$f":"IF(P$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:O179)))*(IF(P$5=$G179,0.5,1))","v":-101.47689756020212},{"$f":"IF(Q$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:P179)))*(IF(Q$5=$G179,0.5,1))","v":-101.47689756020212},{"$f":"IF(R$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:Q179)))*(IF(R$5=$G179,0.5,1))","v":-101.47689756020212},{"$f":"IF(S$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:R179)))*(IF(S$5=$G179,0.5,1))","v":-101.47689756020212},{"$f":"IF(T$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:S179)))*(IF(T$5=$G179,0.5,1))","v":-101.47689756020212},{"$f":"IF(U$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:T179)))*(IF(U$5=$G179,0.5,1))","v":-101.47689756020212},{"$f":"IF(V$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:U179)))*(IF(V$5=$G179,0.5,1))","v":-101.47689756020212},{"$f":"IF(W$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:V179)))*(IF(W$5=$G179,0.5,1))","v":-101.47689756020212},{"$f":"IF(X$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:W179)))*(IF(X$5=$G179,0.5,1))","v":-101.47689756020212},{"$f":"IF(Y$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:X179)))*(IF(Y$5=$G179,0.5,1))","v":-101.47689756020212},{"$f":"IF(Z$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:Y179)))*(IF(Z$5=$G179,0.5,1))","v":-101.47689756020212},{"$f":"IF(AA$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:Z179)))*(IF(AA$5=$G179,0.5,1))","v":-101.47689756020212},{"$f":"IF(AB$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AA179)))*(IF(AB$5=$G179,0.5,1))","v":-101.47689756020212},{"$f":"IF(AC$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AB179)))*(IF(AC$5=$G179,0.5,1))","v":-101.47689756020212},{"$f":"IF(AD$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AC179)))*(IF(AD$5=$G179,0.5,1))","v":-101.47689756020212},{"$f":"IF(AE$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AD179)))*(IF(AE$5=$G179,0.5,1))","v":-101.47689756020212},{"$f":"IF(AF$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AE179)))*(IF(AF$5=$G179,0.5,1))","v":-101.47689756020212},{"$f":"IF(AG$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AF179)))*(IF(AG$5=$G179,0.5,1))","v":-101.47689756020212},{"$f":"IF(AH$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AG179)))*(IF(AH$5=$G179,0.5,1))","v":-101.47689756020212},{"$f":"IF(AI$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AH179)))*(IF(AI$5=$G179,0.5,1))","v":-101.47689756020212},{"$f":"IF(AJ$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AI179)))*(IF(AJ$5=$G179,0.5,1))","v":-101.47689756020212},{"$f":"IF(AK$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AJ179)))*(IF(AK$5=$G179,0.5,1))","v":-101.47689756020212},{"$f":"IF(AL$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AK179)))*(IF(AL$5=$G179,0.5,1))","v":-101.47689756020212},{"$f":"IF(AM$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AL179)))*(IF(AM$5=$G179,0.5,1))","v":-31.409515911491326},{"$f":"IF(AN$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AM179)))*(IF(AN$5=$G179,0.5,1))","v":0},{"$f":"IF(AO$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AN179)))*(IF(AO$5=$G179,0.5,1))","v":0},{"$f":"IF(AP$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AO179)))*(IF(AP$5=$G179,0.5,1))","v":0},{"$f":"IF(AQ$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AP179)))*(IF(AQ$5=$G179,0.5,1))","v":0},{"$f":"IF(AR$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AQ179)))*(IF(AR$5=$G179,0.5,1))","v":0},{"$f":"IF(AS$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AR179)))*(IF(AS$5=$G179,0.5,1))","v":0},{"$f":"IF(AT$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AS179)))*(IF(AT$5=$G179,0.5,1))","v":0},{"$f":"IF(AU$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AT179)))*(IF(AU$5=$G179,0.5,1))","v":0},{"$f":"IF(AV$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AU179)))*(IF(AV$5=$G179,0.5,1))","v":0},{"$f":"IF(AW$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AV179)))*(IF(AW$5=$G179,0.5,1))","v":0},{"$f":"IF(AX$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AW179)))*(IF(AX$5=$G179,0.5,1))","v":0},{"$f":"IF(AY$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AX179)))*(IF(AY$5=$G179,0.5,1))","v":0},{"$f":"IF(AZ$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AY179)))*(IF(AZ$5=$G179,0.5,1))","v":0},{"$f":"IF(BA$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:AZ179)))*(IF(BA$5=$G179,0.5,1))","v":0},{"$f":"IF(BB$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:BA179)))*(IF(BB$5=$G179,0.5,1))","v":0},{"$f":"IF(BC$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:BB179)))*(IF(BC$5=$G179,0.5,1))","v":0},{"$f":"IF(BD$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:BC179)))*(IF(BD$5=$G179,0.5,1))","v":0},{"$f":"IF(BE$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:BD179)))*(IF(BE$5=$G179,0.5,1))","v":0},{"$f":"IF(BF$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:BE179)))*(IF(BF$5=$G179,0.5,1))","v":0},{"$f":"IF(BG$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:BF179)))*(IF(BG$5=$G179,0.5,1))","v":0},{"$f":"IF(BH$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:BG179)))*(IF(BH$5=$G179,0.5,1))","v":0},{"$f":"IF(BI$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:BH179)))*(IF(BI$5=$G179,0.5,1))","v":0},{"$f":"IF(BJ$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:BI179)))*(IF(BJ$5=$G179,0.5,1))","v":0},{"$f":"IF(BK$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:BJ179)))*(IF(BK$5=$G179,0.5,1))","v":0},{"$f":"IF(BL$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:BK179)))*(IF(BL$5=$G179,0.5,1))","v":0},{"$f":"IF(BM$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:BL179)))*(IF(BM$5=$G179,0.5,1))","v":0},{"$f":"IF(BN$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:BM179)))*(IF(BN$5=$G179,0.5,1))","v":0},{"$f":"IF(BO$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:BN179)))*(IF(BO$5=$G179,0.5,1))","v":0},{"$f":"IF(BP$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:BO179)))*(IF(BP$5=$G179,0.5,1))","v":0},{"$f":"IF(BQ$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:BP179)))*(IF(BQ$5=$G179,0.5,1))","v":0},{"$f":"IF(BR$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:BQ179)))*(IF(BR$5=$G179,0.5,1))","v":0},{"$f":"IF(BS$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:BR179)))*(IF(BS$5=$G179,0.5,1))","v":0},{"$f":"IF(BT$5<$G179,0,MAX($I179*$H179,$I179-SUM($K179:BS179)))*(IF(BT$5=$G179,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2017,4.2000000000000003E-2,-2416.6072143131087,-2416.6072143131087,null,{"$f":"IF(L$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:K180)))*(IF(L$5=$G180,0.5,1))","v":0},{"$f":"IF(M$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:L180)))*(IF(M$5=$G180,0.5,1))","v":0},{"$f":"IF(N$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:M180)))*(IF(N$5=$G180,0.5,1))","v":0},{"$f":"IF(O$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:N180)))*(IF(O$5=$G180,0.5,1))","v":-50.748751500575288},{"$f":"IF(P$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:O180)))*(IF(P$5=$G180,0.5,1))","v":-101.49750300115058},{"$f":"IF(Q$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:P180)))*(IF(Q$5=$G180,0.5,1))","v":-101.49750300115058},{"$f":"IF(R$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:Q180)))*(IF(R$5=$G180,0.5,1))","v":-101.49750300115058},{"$f":"IF(S$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:R180)))*(IF(S$5=$G180,0.5,1))","v":-101.49750300115058},{"$f":"IF(T$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:S180)))*(IF(T$5=$G180,0.5,1))","v":-101.49750300115058},{"$f":"IF(U$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:T180)))*(IF(U$5=$G180,0.5,1))","v":-101.49750300115058},{"$f":"IF(V$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:U180)))*(IF(V$5=$G180,0.5,1))","v":-101.49750300115058},{"$f":"IF(W$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:V180)))*(IF(W$5=$G180,0.5,1))","v":-101.49750300115058},{"$f":"IF(X$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:W180)))*(IF(X$5=$G180,0.5,1))","v":-101.49750300115058},{"$f":"IF(Y$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:X180)))*(IF(Y$5=$G180,0.5,1))","v":-101.49750300115058},{"$f":"IF(Z$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:Y180)))*(IF(Z$5=$G180,0.5,1))","v":-101.49750300115058},{"$f":"IF(AA$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:Z180)))*(IF(AA$5=$G180,0.5,1))","v":-101.49750300115058},{"$f":"IF(AB$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AA180)))*(IF(AB$5=$G180,0.5,1))","v":-101.49750300115058},{"$f":"IF(AC$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AB180)))*(IF(AC$5=$G180,0.5,1))","v":-101.49750300115058},{"$f":"IF(AD$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AC180)))*(IF(AD$5=$G180,0.5,1))","v":-101.49750300115058},{"$f":"IF(AE$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AD180)))*(IF(AE$5=$G180,0.5,1))","v":-101.49750300115058},{"$f":"IF(AF$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AE180)))*(IF(AF$5=$G180,0.5,1))","v":-101.49750300115058},{"$f":"IF(AG$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AF180)))*(IF(AG$5=$G180,0.5,1))","v":-101.49750300115058},{"$f":"IF(AH$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AG180)))*(IF(AH$5=$G180,0.5,1))","v":-101.49750300115058},{"$f":"IF(AI$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AH180)))*(IF(AI$5=$G180,0.5,1))","v":-101.49750300115058},{"$f":"IF(AJ$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AI180)))*(IF(AJ$5=$G180,0.5,1))","v":-101.49750300115058},{"$f":"IF(AK$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AJ180)))*(IF(AK$5=$G180,0.5,1))","v":-101.49750300115058},{"$f":"IF(AL$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AK180)))*(IF(AL$5=$G180,0.5,1))","v":-101.49750300115058},{"$f":"IF(AM$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AL180)))*(IF(AM$5=$G180,0.5,1))","v":-31.415893786070228},{"$f":"IF(AN$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AM180)))*(IF(AN$5=$G180,0.5,1))","v":0},{"$f":"IF(AO$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AN180)))*(IF(AO$5=$G180,0.5,1))","v":0},{"$f":"IF(AP$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AO180)))*(IF(AP$5=$G180,0.5,1))","v":0},{"$f":"IF(AQ$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AP180)))*(IF(AQ$5=$G180,0.5,1))","v":0},{"$f":"IF(AR$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AQ180)))*(IF(AR$5=$G180,0.5,1))","v":0},{"$f":"IF(AS$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AR180)))*(IF(AS$5=$G180,0.5,1))","v":0},{"$f":"IF(AT$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AS180)))*(IF(AT$5=$G180,0.5,1))","v":0},{"$f":"IF(AU$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AT180)))*(IF(AU$5=$G180,0.5,1))","v":0},{"$f":"IF(AV$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AU180)))*(IF(AV$5=$G180,0.5,1))","v":0},{"$f":"IF(AW$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AV180)))*(IF(AW$5=$G180,0.5,1))","v":0},{"$f":"IF(AX$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AW180)))*(IF(AX$5=$G180,0.5,1))","v":0},{"$f":"IF(AY$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AX180)))*(IF(AY$5=$G180,0.5,1))","v":0},{"$f":"IF(AZ$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AY180)))*(IF(AZ$5=$G180,0.5,1))","v":0},{"$f":"IF(BA$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:AZ180)))*(IF(BA$5=$G180,0.5,1))","v":0},{"$f":"IF(BB$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:BA180)))*(IF(BB$5=$G180,0.5,1))","v":0},{"$f":"IF(BC$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:BB180)))*(IF(BC$5=$G180,0.5,1))","v":0},{"$f":"IF(BD$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:BC180)))*(IF(BD$5=$G180,0.5,1))","v":0},{"$f":"IF(BE$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:BD180)))*(IF(BE$5=$G180,0.5,1))","v":0},{"$f":"IF(BF$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:BE180)))*(IF(BF$5=$G180,0.5,1))","v":0},{"$f":"IF(BG$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:BF180)))*(IF(BG$5=$G180,0.5,1))","v":0},{"$f":"IF(BH$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:BG180)))*(IF(BH$5=$G180,0.5,1))","v":0},{"$f":"IF(BI$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:BH180)))*(IF(BI$5=$G180,0.5,1))","v":0},{"$f":"IF(BJ$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:BI180)))*(IF(BJ$5=$G180,0.5,1))","v":0},{"$f":"IF(BK$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:BJ180)))*(IF(BK$5=$G180,0.5,1))","v":0},{"$f":"IF(BL$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:BK180)))*(IF(BL$5=$G180,0.5,1))","v":0},{"$f":"IF(BM$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:BL180)))*(IF(BM$5=$G180,0.5,1))","v":0},{"$f":"IF(BN$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:BM180)))*(IF(BN$5=$G180,0.5,1))","v":0},{"$f":"IF(BO$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:BN180)))*(IF(BO$5=$G180,0.5,1))","v":0},{"$f":"IF(BP$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:BO180)))*(IF(BP$5=$G180,0.5,1))","v":0},{"$f":"IF(BQ$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:BP180)))*(IF(BQ$5=$G180,0.5,1))","v":0},{"$f":"IF(BR$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:BQ180)))*(IF(BR$5=$G180,0.5,1))","v":0},{"$f":"IF(BS$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:BR180)))*(IF(BS$5=$G180,0.5,1))","v":0},{"$f":"IF(BT$5<$G180,0,MAX($I180*$H180,$I180-SUM($K180:BS180)))*(IF(BT$5=$G180,0.5,1))","v":0}]
[null,null,null,"Depreciation of Installation Costs",0,null,2017,4.2000000000000003E-2,-2417.1516841621042,-2417.1516841621042,null,{"$f":"IF(L$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:K181)))*(IF(L$5=$G181,0.5,1))","v":0},{"$f":"IF(M$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:L181)))*(IF(M$5=$G181,0.5,1))","v":0},{"$f":"IF(N$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:M181)))*(IF(N$5=$G181,0.5,1))","v":0},{"$f":"IF(O$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:N181)))*(IF(O$5=$G181,0.5,1))","v":-50.760185367404191},{"$f":"IF(P$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:O181)))*(IF(P$5=$G181,0.5,1))","v":-101.52037073480838},{"$f":"IF(Q$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:P181)))*(IF(Q$5=$G181,0.5,1))","v":-101.52037073480838},{"$f":"IF(R$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:Q181)))*(IF(R$5=$G181,0.5,1))","v":-101.52037073480838},{"$f":"IF(S$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:R181)))*(IF(S$5=$G181,0.5,1))","v":-101.52037073480838},{"$f":"IF(T$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:S181)))*(IF(T$5=$G181,0.5,1))","v":-101.52037073480838},{"$f":"IF(U$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:T181)))*(IF(U$5=$G181,0.5,1))","v":-101.52037073480838},{"$f":"IF(V$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:U181)))*(IF(V$5=$G181,0.5,1))","v":-101.52037073480838},{"$f":"IF(W$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:V181)))*(IF(W$5=$G181,0.5,1))","v":-101.52037073480838},{"$f":"IF(X$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:W181)))*(IF(X$5=$G181,0.5,1))","v":-101.52037073480838},{"$f":"IF(Y$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:X181)))*(IF(Y$5=$G181,0.5,1))","v":-101.52037073480838},{"$f":"IF(Z$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:Y181)))*(IF(Z$5=$G181,0.5,1))","v":-101.52037073480838},{"$f":"IF(AA$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:Z181)))*(IF(AA$5=$G181,0.5,1))","v":-101.52037073480838},{"$f":"IF(AB$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AA181)))*(IF(AB$5=$G181,0.5,1))","v":-101.52037073480838},{"$f":"IF(AC$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AB181)))*(IF(AC$5=$G181,0.5,1))","v":-101.52037073480838},{"$f":"IF(AD$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AC181)))*(IF(AD$5=$G181,0.5,1))","v":-101.52037073480838},{"$f":"IF(AE$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AD181)))*(IF(AE$5=$G181,0.5,1))","v":-101.52037073480838},{"$f":"IF(AF$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AE181)))*(IF(AF$5=$G181,0.5,1))","v":-101.52037073480838},{"$f":"IF(AG$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AF181)))*(IF(AG$5=$G181,0.5,1))","v":-101.52037073480838},{"$f":"IF(AH$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AG181)))*(IF(AH$5=$G181,0.5,1))","v":-101.52037073480838},{"$f":"IF(AI$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AH181)))*(IF(AI$5=$G181,0.5,1))","v":-101.52037073480838},{"$f":"IF(AJ$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AI181)))*(IF(AJ$5=$G181,0.5,1))","v":-101.52037073480838},{"$f":"IF(AK$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AJ181)))*(IF(AK$5=$G181,0.5,1))","v":-101.52037073480838},{"$f":"IF(AL$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AK181)))*(IF(AL$5=$G181,0.5,1))","v":-101.52037073480838},{"$f":"IF(AM$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AL181)))*(IF(AM$5=$G181,0.5,1))","v":-31.422971894106922},{"$f":"IF(AN$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AM181)))*(IF(AN$5=$G181,0.5,1))","v":0},{"$f":"IF(AO$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AN181)))*(IF(AO$5=$G181,0.5,1))","v":0},{"$f":"IF(AP$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AO181)))*(IF(AP$5=$G181,0.5,1))","v":0},{"$f":"IF(AQ$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AP181)))*(IF(AQ$5=$G181,0.5,1))","v":0},{"$f":"IF(AR$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AQ181)))*(IF(AR$5=$G181,0.5,1))","v":0},{"$f":"IF(AS$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AR181)))*(IF(AS$5=$G181,0.5,1))","v":0},{"$f":"IF(AT$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AS181)))*(IF(AT$5=$G181,0.5,1))","v":0},{"$f":"IF(AU$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AT181)))*(IF(AU$5=$G181,0.5,1))","v":0},{"$f":"IF(AV$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AU181)))*(IF(AV$5=$G181,0.5,1))","v":0},{"$f":"IF(AW$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AV181)))*(IF(AW$5=$G181,0.5,1))","v":0},{"$f":"IF(AX$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AW181)))*(IF(AX$5=$G181,0.5,1))","v":0},{"$f":"IF(AY$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AX181)))*(IF(AY$5=$G181,0.5,1))","v":0},{"$f":"IF(AZ$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AY181)))*(IF(AZ$5=$G181,0.5,1))","v":0},{"$f":"IF(BA$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:AZ181)))*(IF(BA$5=$G181,0.5,1))","v":0},{"$f":"IF(BB$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:BA181)))*(IF(BB$5=$G181,0.5,1))","v":0},{"$f":"IF(BC$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:BB181)))*(IF(BC$5=$G181,0.5,1))","v":0},{"$f":"IF(BD$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:BC181)))*(IF(BD$5=$G181,0.5,1))","v":0},{"$f":"IF(BE$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:BD181)))*(IF(BE$5=$G181,0.5,1))","v":0},{"$f":"IF(BF$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:BE181)))*(IF(BF$5=$G181,0.5,1))","v":0},{"$f":"IF(BG$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:BF181)))*(IF(BG$5=$G181,0.5,1))","v":0},{"$f":"IF(BH$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:BG181)))*(IF(BH$5=$G181,0.5,1))","v":0},{"$f":"IF(BI$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:BH181)))*(IF(BI$5=$G181,0.5,1))","v":0},{"$f":"IF(BJ$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:BI181)))*(IF(BJ$5=$G181,0.5,1))","v":0},{"$f":"IF(BK$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:BJ181)))*(IF(BK$5=$G181,0.5,1))","v":0},{"$f":"IF(BL$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:BK181)))*(IF(BL$5=$G181,0.5,1))","v":0},{"$f":"IF(BM$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:BL181)))*(IF(BM$5=$G181,0.5,1))","v":0},{"$f":"IF(BN$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:BM181)))*(IF(BN$5=$G181,0.5,1))","v":0},{"$f":"IF(BO$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:BN181)))*(IF(BO$5=$G181,0.5,1))","v":0},{"$f":"IF(BP$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:BO181)))*(IF(BP$5=$G181,0.5,1))","v":0},{"$f":"IF(BQ$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:BP181)))*(IF(BQ$5=$G181,0.5,1))","v":0},{"$f":"IF(BR$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:BQ181)))*(IF(BR$5=$G181,0.5,1))","v":0},{"$f":"IF(BS$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:BR181)))*(IF(BS$5=$G181,0.5,1))","v":0},{"$f":"IF(BT$5<$G181,0,MAX($I181*$H181,$I181-SUM($K181:BS181)))*(IF(BT$5=$G181,0.5,1))","v":0}]
[null,null,null,"Total .05 Depreciation",null,null,null,null,{"$f":"SUM(I156:I181)","v":-38735.374263547761},-38735.374263547747,null,{"$f":"SUM(L156:L181)","v":0},{"$f":"SUM(M156:M181)","v":-58.801046382622516},-622.52657203173271,-1462.3577487287205,-1797.2644461592208,-1797.2644461592208,-1797.2644461592208,-1797.2644461592208,-1797.2644461592208,-1797.2644461592208,-1797.2644461592208,-1797.2644461592208,-1797.2644461592208,-1797.2644461592208,-1797.2644461592208,-1797.2644461592208,-1797.2644461592208,-1797.2644461592208,-1797.2644461592208,-1797.2644461592208,-1403.2075648782625,-1324.1881863971403,-1321.3926187479367,-1140.5044195865621,-1031.5953484091842,-894.82041361242671,-594.07098601824657,-125.67822020738322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,".05 Compressor, Ending Balance",null,null,null,null,{"$f":"I70+I98+I126+I154+I182","v":0},{"$f":"J70+J98+J126+J154+J182","v":0},null,{"$f":"L70+L98+L126+L154+L182","v":0},{"$f":"M70+M98+M126+M154+M182","v":67309.582574652508},213283.72946574324,304197.30890467117,289373.48301091965,274549.65711716813,259725.83122341661,244902.00532966509,230078.17943591357,215254.35354216205,200430.52764841053,185606.70175465901,170782.87586090749,155959.04996715597,141135.22407340445,126311.39817965293,111487.57228590141,96663.746392149886,81839.920498398365,67016.094604646845,54385.179305589583,42515.417514870467,30675.956700262534,20425.660998069201,11334.980970300767,4642.0204529035882,697.79071621654418,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11,2.8080648917239159E-11]
[]
[null,null,null,"Buy-back","Lookup",null,"Year","Life","Amount","Sum"]
[null,null,null,"Include Buyback"]
[null,null,null,"Buy-back, Beginning Balance",null,null,null,null,null,null,null,{"$f":"K246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Buyback of Existing Equipment","FM2A",null,2015,null,0,{"$f":"SUM(L190:BT190)","v":0},null,{"$f":"IF(L$5=$G190,$I190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","FM2B",null,2015,null,0,{"$f":"SUM(L191:BT191)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","FM2C",null,2015,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","FM2D",null,2015,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","FM2E",null,2015,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W$5=$G194,$I194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$5=$G194,$I194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BC$5=$G194,$I194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$5=$G194,$I194,0)","v":0},0]
[null,null,null,"Buyback of Existing Equipment","FM2F",null,2015,null,0,0,null,{"$f":"IF(L$5=$G195,$I195,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","MR8A",null,2016,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","MR8B",null,2017,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","MR8C",null,2016,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","MR8D",null,2016,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","MT3A",null,2016,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","MT3B",null,2016,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","MT3C",null,2016,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","MT3D",null,2017,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","SN4A",null,2016,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","SN4B",null,2016,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","SN4C",null,2016,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","SN4D",null,2016,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","SN5A",null,2017,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","SN5B",null,2016,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB$5=$G209,$I209,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","SN5C",null,2016,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA$5=$G210,$I210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ$5=$G210,$I210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$5=$G210,$I210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","SN5D",null,2017,null,0,0,null,{"$f":"IF(L$5=$G211,$I211,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","TP5A",null,2017,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","TP5B",null,2017,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","TP5C",null,2017,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buyback of Existing Equipment","TP5D",null,2017,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Buyback of Existing Equipment",null,null,null,null,{"$f":"SUM(I190:I215)","v":0},0,null,{"$f":"SUM(L190:L215)","v":0},{"$f":"SUM(M190:M215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Amortization of Buyback","FM2A",null,{"$f":"G190","v":2015},4.2000000000000003E-2,{"$f":"-I190","v":0},{"$f":"SUM(L218:BT218)","v":0},null,{"$f":"IF(L$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:K218)))*(IF(L$5=$G218,0.5,1))","v":0},{"$f":"IF(M$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:L218)))*(IF(M$5=$G218,0.5,1))","v":0},{"$f":"IF(N$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:M218)))*(IF(N$5=$G218,0.5,1))","v":0},{"$f":"IF(O$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:N218)))*(IF(O$5=$G218,0.5,1))","v":0},{"$f":"IF(P$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:O218)))*(IF(P$5=$G218,0.5,1))","v":0},{"$f":"IF(Q$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:P218)))*(IF(Q$5=$G218,0.5,1))","v":0},{"$f":"IF(R$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:Q218)))*(IF(R$5=$G218,0.5,1))","v":0},{"$f":"IF(S$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:R218)))*(IF(S$5=$G218,0.5,1))","v":0},{"$f":"IF(T$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:S218)))*(IF(T$5=$G218,0.5,1))","v":0},{"$f":"IF(U$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:T218)))*(IF(U$5=$G218,0.5,1))","v":0},{"$f":"IF(V$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:U218)))*(IF(V$5=$G218,0.5,1))","v":0},{"$f":"IF(W$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:V218)))*(IF(W$5=$G218,0.5,1))","v":0},{"$f":"IF(X$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:W218)))*(IF(X$5=$G218,0.5,1))","v":0},{"$f":"IF(Y$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:X218)))*(IF(Y$5=$G218,0.5,1))","v":0},{"$f":"IF(Z$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:Y218)))*(IF(Z$5=$G218,0.5,1))","v":0},{"$f":"IF(AA$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:Z218)))*(IF(AA$5=$G218,0.5,1))","v":0},{"$f":"IF(AB$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AA218)))*(IF(AB$5=$G218,0.5,1))","v":0},{"$f":"IF(AC$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AB218)))*(IF(AC$5=$G218,0.5,1))","v":0},{"$f":"IF(AD$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AC218)))*(IF(AD$5=$G218,0.5,1))","v":0},{"$f":"IF(AE$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AD218)))*(IF(AE$5=$G218,0.5,1))","v":0},{"$f":"IF(AF$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AE218)))*(IF(AF$5=$G218,0.5,1))","v":0},{"$f":"IF(AG$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AF218)))*(IF(AG$5=$G218,0.5,1))","v":0},{"$f":"IF(AH$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AG218)))*(IF(AH$5=$G218,0.5,1))","v":0},{"$f":"IF(AI$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AH218)))*(IF(AI$5=$G218,0.5,1))","v":0},{"$f":"IF(AJ$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AI218)))*(IF(AJ$5=$G218,0.5,1))","v":0},{"$f":"IF(AK$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AJ218)))*(IF(AK$5=$G218,0.5,1))","v":0},{"$f":"IF(AL$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AK218)))*(IF(AL$5=$G218,0.5,1))","v":0},{"$f":"IF(AM$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AL218)))*(IF(AM$5=$G218,0.5,1))","v":0},{"$f":"IF(AN$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AM218)))*(IF(AN$5=$G218,0.5,1))","v":0},{"$f":"IF(AO$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AN218)))*(IF(AO$5=$G218,0.5,1))","v":0},{"$f":"IF(AP$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AO218)))*(IF(AP$5=$G218,0.5,1))","v":0},{"$f":"IF(AQ$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AP218)))*(IF(AQ$5=$G218,0.5,1))","v":0},{"$f":"IF(AR$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AQ218)))*(IF(AR$5=$G218,0.5,1))","v":0},{"$f":"IF(AS$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AR218)))*(IF(AS$5=$G218,0.5,1))","v":0},{"$f":"IF(AT$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AS218)))*(IF(AT$5=$G218,0.5,1))","v":0},{"$f":"IF(AU$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AT218)))*(IF(AU$5=$G218,0.5,1))","v":0},{"$f":"IF(AV$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AU218)))*(IF(AV$5=$G218,0.5,1))","v":0},{"$f":"IF(AW$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AV218)))*(IF(AW$5=$G218,0.5,1))","v":0},{"$f":"IF(AX$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AW218)))*(IF(AX$5=$G218,0.5,1))","v":0},{"$f":"IF(AY$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AX218)))*(IF(AY$5=$G218,0.5,1))","v":0},{"$f":"IF(AZ$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AY218)))*(IF(AZ$5=$G218,0.5,1))","v":0},{"$f":"IF(BA$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:AZ218)))*(IF(BA$5=$G218,0.5,1))","v":0},{"$f":"IF(BB$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:BA218)))*(IF(BB$5=$G218,0.5,1))","v":0},{"$f":"IF(BC$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:BB218)))*(IF(BC$5=$G218,0.5,1))","v":0},{"$f":"IF(BD$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:BC218)))*(IF(BD$5=$G218,0.5,1))","v":0},{"$f":"IF(BE$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:BD218)))*(IF(BE$5=$G218,0.5,1))","v":0},{"$f":"IF(BF$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:BE218)))*(IF(BF$5=$G218,0.5,1))","v":0},{"$f":"IF(BG$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:BF218)))*(IF(BG$5=$G218,0.5,1))","v":0},{"$f":"IF(BH$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:BG218)))*(IF(BH$5=$G218,0.5,1))","v":0},{"$f":"IF(BI$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:BH218)))*(IF(BI$5=$G218,0.5,1))","v":0},{"$f":"IF(BJ$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:BI218)))*(IF(BJ$5=$G218,0.5,1))","v":0},{"$f":"IF(BK$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:BJ218)))*(IF(BK$5=$G218,0.5,1))","v":0},{"$f":"IF(BL$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:BK218)))*(IF(BL$5=$G218,0.5,1))","v":0},{"$f":"IF(BM$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:BL218)))*(IF(BM$5=$G218,0.5,1))","v":0},{"$f":"IF(BN$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:BM218)))*(IF(BN$5=$G218,0.5,1))","v":0},{"$f":"IF(BO$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:BN218)))*(IF(BO$5=$G218,0.5,1))","v":0},{"$f":"IF(BP$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:BO218)))*(IF(BP$5=$G218,0.5,1))","v":0},{"$f":"IF(BQ$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:BP218)))*(IF(BQ$5=$G218,0.5,1))","v":0},{"$f":"IF(BR$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:BQ218)))*(IF(BR$5=$G218,0.5,1))","v":0},{"$f":"IF(BS$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:BR218)))*(IF(BS$5=$G218,0.5,1))","v":0},{"$f":"IF(BT$5<$G218,0,MAX($I218*$H218,$I218-SUM($K218:BS218)))*(IF(BT$5=$G218,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","FM2B",null,{"$f":"G191","v":2015},4.2000000000000003E-2,0,{"$f":"SUM(L219:BT219)","v":0},null,{"$f":"IF(L$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:K219)))*(IF(L$5=$G219,0.5,1))","v":0},{"$f":"IF(M$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:L219)))*(IF(M$5=$G219,0.5,1))","v":0},{"$f":"IF(N$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:M219)))*(IF(N$5=$G219,0.5,1))","v":0},{"$f":"IF(O$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:N219)))*(IF(O$5=$G219,0.5,1))","v":0},{"$f":"IF(P$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:O219)))*(IF(P$5=$G219,0.5,1))","v":0},{"$f":"IF(Q$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:P219)))*(IF(Q$5=$G219,0.5,1))","v":0},{"$f":"IF(R$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:Q219)))*(IF(R$5=$G219,0.5,1))","v":0},{"$f":"IF(S$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:R219)))*(IF(S$5=$G219,0.5,1))","v":0},{"$f":"IF(T$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:S219)))*(IF(T$5=$G219,0.5,1))","v":0},{"$f":"IF(U$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:T219)))*(IF(U$5=$G219,0.5,1))","v":0},{"$f":"IF(V$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:U219)))*(IF(V$5=$G219,0.5,1))","v":0},{"$f":"IF(W$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:V219)))*(IF(W$5=$G219,0.5,1))","v":0},{"$f":"IF(X$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:W219)))*(IF(X$5=$G219,0.5,1))","v":0},{"$f":"IF(Y$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:X219)))*(IF(Y$5=$G219,0.5,1))","v":0},{"$f":"IF(Z$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:Y219)))*(IF(Z$5=$G219,0.5,1))","v":0},{"$f":"IF(AA$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:Z219)))*(IF(AA$5=$G219,0.5,1))","v":0},{"$f":"IF(AB$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AA219)))*(IF(AB$5=$G219,0.5,1))","v":0},{"$f":"IF(AC$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AB219)))*(IF(AC$5=$G219,0.5,1))","v":0},{"$f":"IF(AD$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AC219)))*(IF(AD$5=$G219,0.5,1))","v":0},{"$f":"IF(AE$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AD219)))*(IF(AE$5=$G219,0.5,1))","v":0},{"$f":"IF(AF$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AE219)))*(IF(AF$5=$G219,0.5,1))","v":0},{"$f":"IF(AG$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AF219)))*(IF(AG$5=$G219,0.5,1))","v":0},{"$f":"IF(AH$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AG219)))*(IF(AH$5=$G219,0.5,1))","v":0},{"$f":"IF(AI$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AH219)))*(IF(AI$5=$G219,0.5,1))","v":0},{"$f":"IF(AJ$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AI219)))*(IF(AJ$5=$G219,0.5,1))","v":0},{"$f":"IF(AK$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AJ219)))*(IF(AK$5=$G219,0.5,1))","v":0},{"$f":"IF(AL$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AK219)))*(IF(AL$5=$G219,0.5,1))","v":0},{"$f":"IF(AM$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AL219)))*(IF(AM$5=$G219,0.5,1))","v":0},{"$f":"IF(AN$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AM219)))*(IF(AN$5=$G219,0.5,1))","v":0},{"$f":"IF(AO$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AN219)))*(IF(AO$5=$G219,0.5,1))","v":0},{"$f":"IF(AP$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AO219)))*(IF(AP$5=$G219,0.5,1))","v":0},{"$f":"IF(AQ$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AP219)))*(IF(AQ$5=$G219,0.5,1))","v":0},{"$f":"IF(AR$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AQ219)))*(IF(AR$5=$G219,0.5,1))","v":0},{"$f":"IF(AS$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AR219)))*(IF(AS$5=$G219,0.5,1))","v":0},{"$f":"IF(AT$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AS219)))*(IF(AT$5=$G219,0.5,1))","v":0},{"$f":"IF(AU$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AT219)))*(IF(AU$5=$G219,0.5,1))","v":0},{"$f":"IF(AV$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AU219)))*(IF(AV$5=$G219,0.5,1))","v":0},{"$f":"IF(AW$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AV219)))*(IF(AW$5=$G219,0.5,1))","v":0},{"$f":"IF(AX$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AW219)))*(IF(AX$5=$G219,0.5,1))","v":0},{"$f":"IF(AY$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AX219)))*(IF(AY$5=$G219,0.5,1))","v":0},{"$f":"IF(AZ$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AY219)))*(IF(AZ$5=$G219,0.5,1))","v":0},{"$f":"IF(BA$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:AZ219)))*(IF(BA$5=$G219,0.5,1))","v":0},{"$f":"IF(BB$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:BA219)))*(IF(BB$5=$G219,0.5,1))","v":0},{"$f":"IF(BC$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:BB219)))*(IF(BC$5=$G219,0.5,1))","v":0},{"$f":"IF(BD$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:BC219)))*(IF(BD$5=$G219,0.5,1))","v":0},{"$f":"IF(BE$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:BD219)))*(IF(BE$5=$G219,0.5,1))","v":0},{"$f":"IF(BF$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:BE219)))*(IF(BF$5=$G219,0.5,1))","v":0},{"$f":"IF(BG$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:BF219)))*(IF(BG$5=$G219,0.5,1))","v":0},{"$f":"IF(BH$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:BG219)))*(IF(BH$5=$G219,0.5,1))","v":0},{"$f":"IF(BI$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:BH219)))*(IF(BI$5=$G219,0.5,1))","v":0},{"$f":"IF(BJ$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:BI219)))*(IF(BJ$5=$G219,0.5,1))","v":0},{"$f":"IF(BK$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:BJ219)))*(IF(BK$5=$G219,0.5,1))","v":0},{"$f":"IF(BL$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:BK219)))*(IF(BL$5=$G219,0.5,1))","v":0},{"$f":"IF(BM$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:BL219)))*(IF(BM$5=$G219,0.5,1))","v":0},{"$f":"IF(BN$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:BM219)))*(IF(BN$5=$G219,0.5,1))","v":0},{"$f":"IF(BO$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:BN219)))*(IF(BO$5=$G219,0.5,1))","v":0},{"$f":"IF(BP$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:BO219)))*(IF(BP$5=$G219,0.5,1))","v":0},{"$f":"IF(BQ$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:BP219)))*(IF(BQ$5=$G219,0.5,1))","v":0},{"$f":"IF(BR$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:BQ219)))*(IF(BR$5=$G219,0.5,1))","v":0},{"$f":"IF(BS$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:BR219)))*(IF(BS$5=$G219,0.5,1))","v":0},{"$f":"IF(BT$5<$G219,0,MAX($I219*$H219,$I219-SUM($K219:BS219)))*(IF(BT$5=$G219,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","FM2C",null,2015,4.2000000000000003E-2,0,0,null,{"$f":"IF(L$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:K220)))*(IF(L$5=$G220,0.5,1))","v":0},{"$f":"IF(M$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:L220)))*(IF(M$5=$G220,0.5,1))","v":0},{"$f":"IF(N$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:M220)))*(IF(N$5=$G220,0.5,1))","v":0},{"$f":"IF(O$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:N220)))*(IF(O$5=$G220,0.5,1))","v":0},{"$f":"IF(P$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:O220)))*(IF(P$5=$G220,0.5,1))","v":0},{"$f":"IF(Q$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:P220)))*(IF(Q$5=$G220,0.5,1))","v":0},{"$f":"IF(R$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:Q220)))*(IF(R$5=$G220,0.5,1))","v":0},{"$f":"IF(S$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:R220)))*(IF(S$5=$G220,0.5,1))","v":0},{"$f":"IF(T$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:S220)))*(IF(T$5=$G220,0.5,1))","v":0},{"$f":"IF(U$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:T220)))*(IF(U$5=$G220,0.5,1))","v":0},{"$f":"IF(V$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:U220)))*(IF(V$5=$G220,0.5,1))","v":0},{"$f":"IF(W$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:V220)))*(IF(W$5=$G220,0.5,1))","v":0},{"$f":"IF(X$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:W220)))*(IF(X$5=$G220,0.5,1))","v":0},{"$f":"IF(Y$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:X220)))*(IF(Y$5=$G220,0.5,1))","v":0},{"$f":"IF(Z$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:Y220)))*(IF(Z$5=$G220,0.5,1))","v":0},{"$f":"IF(AA$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:Z220)))*(IF(AA$5=$G220,0.5,1))","v":0},{"$f":"IF(AB$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AA220)))*(IF(AB$5=$G220,0.5,1))","v":0},{"$f":"IF(AC$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AB220)))*(IF(AC$5=$G220,0.5,1))","v":0},{"$f":"IF(AD$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AC220)))*(IF(AD$5=$G220,0.5,1))","v":0},{"$f":"IF(AE$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AD220)))*(IF(AE$5=$G220,0.5,1))","v":0},{"$f":"IF(AF$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AE220)))*(IF(AF$5=$G220,0.5,1))","v":0},{"$f":"IF(AG$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AF220)))*(IF(AG$5=$G220,0.5,1))","v":0},{"$f":"IF(AH$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AG220)))*(IF(AH$5=$G220,0.5,1))","v":0},{"$f":"IF(AI$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AH220)))*(IF(AI$5=$G220,0.5,1))","v":0},{"$f":"IF(AJ$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AI220)))*(IF(AJ$5=$G220,0.5,1))","v":0},{"$f":"IF(AK$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AJ220)))*(IF(AK$5=$G220,0.5,1))","v":0},{"$f":"IF(AL$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AK220)))*(IF(AL$5=$G220,0.5,1))","v":0},{"$f":"IF(AM$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AL220)))*(IF(AM$5=$G220,0.5,1))","v":0},{"$f":"IF(AN$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AM220)))*(IF(AN$5=$G220,0.5,1))","v":0},{"$f":"IF(AO$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AN220)))*(IF(AO$5=$G220,0.5,1))","v":0},{"$f":"IF(AP$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AO220)))*(IF(AP$5=$G220,0.5,1))","v":0},{"$f":"IF(AQ$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AP220)))*(IF(AQ$5=$G220,0.5,1))","v":0},{"$f":"IF(AR$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AQ220)))*(IF(AR$5=$G220,0.5,1))","v":0},{"$f":"IF(AS$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AR220)))*(IF(AS$5=$G220,0.5,1))","v":0},{"$f":"IF(AT$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AS220)))*(IF(AT$5=$G220,0.5,1))","v":0},{"$f":"IF(AU$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AT220)))*(IF(AU$5=$G220,0.5,1))","v":0},{"$f":"IF(AV$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AU220)))*(IF(AV$5=$G220,0.5,1))","v":0},{"$f":"IF(AW$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AV220)))*(IF(AW$5=$G220,0.5,1))","v":0},{"$f":"IF(AX$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AW220)))*(IF(AX$5=$G220,0.5,1))","v":0},{"$f":"IF(AY$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AX220)))*(IF(AY$5=$G220,0.5,1))","v":0},{"$f":"IF(AZ$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AY220)))*(IF(AZ$5=$G220,0.5,1))","v":0},{"$f":"IF(BA$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:AZ220)))*(IF(BA$5=$G220,0.5,1))","v":0},{"$f":"IF(BB$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:BA220)))*(IF(BB$5=$G220,0.5,1))","v":0},{"$f":"IF(BC$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:BB220)))*(IF(BC$5=$G220,0.5,1))","v":0},{"$f":"IF(BD$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:BC220)))*(IF(BD$5=$G220,0.5,1))","v":0},{"$f":"IF(BE$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:BD220)))*(IF(BE$5=$G220,0.5,1))","v":0},{"$f":"IF(BF$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:BE220)))*(IF(BF$5=$G220,0.5,1))","v":0},{"$f":"IF(BG$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:BF220)))*(IF(BG$5=$G220,0.5,1))","v":0},{"$f":"IF(BH$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:BG220)))*(IF(BH$5=$G220,0.5,1))","v":0},{"$f":"IF(BI$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:BH220)))*(IF(BI$5=$G220,0.5,1))","v":0},{"$f":"IF(BJ$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:BI220)))*(IF(BJ$5=$G220,0.5,1))","v":0},{"$f":"IF(BK$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:BJ220)))*(IF(BK$5=$G220,0.5,1))","v":0},{"$f":"IF(BL$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:BK220)))*(IF(BL$5=$G220,0.5,1))","v":0},{"$f":"IF(BM$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:BL220)))*(IF(BM$5=$G220,0.5,1))","v":0},{"$f":"IF(BN$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:BM220)))*(IF(BN$5=$G220,0.5,1))","v":0},{"$f":"IF(BO$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:BN220)))*(IF(BO$5=$G220,0.5,1))","v":0},{"$f":"IF(BP$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:BO220)))*(IF(BP$5=$G220,0.5,1))","v":0},{"$f":"IF(BQ$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:BP220)))*(IF(BQ$5=$G220,0.5,1))","v":0},{"$f":"IF(BR$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:BQ220)))*(IF(BR$5=$G220,0.5,1))","v":0},{"$f":"IF(BS$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:BR220)))*(IF(BS$5=$G220,0.5,1))","v":0},{"$f":"IF(BT$5<$G220,0,MAX($I220*$H220,$I220-SUM($K220:BS220)))*(IF(BT$5=$G220,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","FM2D",null,2015,4.2999999999999997E-2,0,0,null,{"$f":"IF(L$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:K221)))*(IF(L$5=$G221,0.5,1))","v":0},{"$f":"IF(M$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:L221)))*(IF(M$5=$G221,0.5,1))","v":0},{"$f":"IF(N$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:M221)))*(IF(N$5=$G221,0.5,1))","v":0},{"$f":"IF(O$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:N221)))*(IF(O$5=$G221,0.5,1))","v":0},{"$f":"IF(P$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:O221)))*(IF(P$5=$G221,0.5,1))","v":0},{"$f":"IF(Q$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:P221)))*(IF(Q$5=$G221,0.5,1))","v":0},{"$f":"IF(R$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:Q221)))*(IF(R$5=$G221,0.5,1))","v":0},{"$f":"IF(S$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:R221)))*(IF(S$5=$G221,0.5,1))","v":0},{"$f":"IF(T$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:S221)))*(IF(T$5=$G221,0.5,1))","v":0},{"$f":"IF(U$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:T221)))*(IF(U$5=$G221,0.5,1))","v":0},{"$f":"IF(V$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:U221)))*(IF(V$5=$G221,0.5,1))","v":0},{"$f":"IF(W$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:V221)))*(IF(W$5=$G221,0.5,1))","v":0},{"$f":"IF(X$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:W221)))*(IF(X$5=$G221,0.5,1))","v":0},{"$f":"IF(Y$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:X221)))*(IF(Y$5=$G221,0.5,1))","v":0},{"$f":"IF(Z$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:Y221)))*(IF(Z$5=$G221,0.5,1))","v":0},{"$f":"IF(AA$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:Z221)))*(IF(AA$5=$G221,0.5,1))","v":0},{"$f":"IF(AB$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AA221)))*(IF(AB$5=$G221,0.5,1))","v":0},{"$f":"IF(AC$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AB221)))*(IF(AC$5=$G221,0.5,1))","v":0},{"$f":"IF(AD$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AC221)))*(IF(AD$5=$G221,0.5,1))","v":0},{"$f":"IF(AE$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AD221)))*(IF(AE$5=$G221,0.5,1))","v":0},{"$f":"IF(AF$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AE221)))*(IF(AF$5=$G221,0.5,1))","v":0},{"$f":"IF(AG$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AF221)))*(IF(AG$5=$G221,0.5,1))","v":0},{"$f":"IF(AH$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AG221)))*(IF(AH$5=$G221,0.5,1))","v":0},{"$f":"IF(AI$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AH221)))*(IF(AI$5=$G221,0.5,1))","v":0},{"$f":"IF(AJ$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AI221)))*(IF(AJ$5=$G221,0.5,1))","v":0},{"$f":"IF(AK$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AJ221)))*(IF(AK$5=$G221,0.5,1))","v":0},{"$f":"IF(AL$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AK221)))*(IF(AL$5=$G221,0.5,1))","v":0},{"$f":"IF(AM$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AL221)))*(IF(AM$5=$G221,0.5,1))","v":0},{"$f":"IF(AN$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AM221)))*(IF(AN$5=$G221,0.5,1))","v":0},{"$f":"IF(AO$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AN221)))*(IF(AO$5=$G221,0.5,1))","v":0},{"$f":"IF(AP$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AO221)))*(IF(AP$5=$G221,0.5,1))","v":0},{"$f":"IF(AQ$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AP221)))*(IF(AQ$5=$G221,0.5,1))","v":0},{"$f":"IF(AR$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AQ221)))*(IF(AR$5=$G221,0.5,1))","v":0},{"$f":"IF(AS$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AR221)))*(IF(AS$5=$G221,0.5,1))","v":0},{"$f":"IF(AT$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AS221)))*(IF(AT$5=$G221,0.5,1))","v":0},{"$f":"IF(AU$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AT221)))*(IF(AU$5=$G221,0.5,1))","v":0},{"$f":"IF(AV$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AU221)))*(IF(AV$5=$G221,0.5,1))","v":0},{"$f":"IF(AW$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AV221)))*(IF(AW$5=$G221,0.5,1))","v":0},{"$f":"IF(AX$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AW221)))*(IF(AX$5=$G221,0.5,1))","v":0},{"$f":"IF(AY$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AX221)))*(IF(AY$5=$G221,0.5,1))","v":0},{"$f":"IF(AZ$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AY221)))*(IF(AZ$5=$G221,0.5,1))","v":0},{"$f":"IF(BA$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:AZ221)))*(IF(BA$5=$G221,0.5,1))","v":0},{"$f":"IF(BB$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:BA221)))*(IF(BB$5=$G221,0.5,1))","v":0},{"$f":"IF(BC$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:BB221)))*(IF(BC$5=$G221,0.5,1))","v":0},{"$f":"IF(BD$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:BC221)))*(IF(BD$5=$G221,0.5,1))","v":0},{"$f":"IF(BE$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:BD221)))*(IF(BE$5=$G221,0.5,1))","v":0},{"$f":"IF(BF$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:BE221)))*(IF(BF$5=$G221,0.5,1))","v":0},{"$f":"IF(BG$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:BF221)))*(IF(BG$5=$G221,0.5,1))","v":0},{"$f":"IF(BH$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:BG221)))*(IF(BH$5=$G221,0.5,1))","v":0},{"$f":"IF(BI$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:BH221)))*(IF(BI$5=$G221,0.5,1))","v":0},{"$f":"IF(BJ$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:BI221)))*(IF(BJ$5=$G221,0.5,1))","v":0},{"$f":"IF(BK$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:BJ221)))*(IF(BK$5=$G221,0.5,1))","v":0},{"$f":"IF(BL$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:BK221)))*(IF(BL$5=$G221,0.5,1))","v":0},{"$f":"IF(BM$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:BL221)))*(IF(BM$5=$G221,0.5,1))","v":0},{"$f":"IF(BN$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:BM221)))*(IF(BN$5=$G221,0.5,1))","v":0},{"$f":"IF(BO$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:BN221)))*(IF(BO$5=$G221,0.5,1))","v":0},{"$f":"IF(BP$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:BO221)))*(IF(BP$5=$G221,0.5,1))","v":0},{"$f":"IF(BQ$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:BP221)))*(IF(BQ$5=$G221,0.5,1))","v":0},{"$f":"IF(BR$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:BQ221)))*(IF(BR$5=$G221,0.5,1))","v":0},{"$f":"IF(BS$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:BR221)))*(IF(BS$5=$G221,0.5,1))","v":0},{"$f":"IF(BT$5<$G221,0,MAX($I221*$H221,$I221-SUM($K221:BS221)))*(IF(BT$5=$G221,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","FM2E",null,2015,4.2999999999999997E-2,0,0,null,{"$f":"IF(L$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:K222)))*(IF(L$5=$G222,0.5,1))","v":0},{"$f":"IF(M$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:L222)))*(IF(M$5=$G222,0.5,1))","v":0},{"$f":"IF(N$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:M222)))*(IF(N$5=$G222,0.5,1))","v":0},{"$f":"IF(O$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:N222)))*(IF(O$5=$G222,0.5,1))","v":0},{"$f":"IF(P$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:O222)))*(IF(P$5=$G222,0.5,1))","v":0},{"$f":"IF(Q$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:P222)))*(IF(Q$5=$G222,0.5,1))","v":0},{"$f":"IF(R$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:Q222)))*(IF(R$5=$G222,0.5,1))","v":0},{"$f":"IF(S$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:R222)))*(IF(S$5=$G222,0.5,1))","v":0},{"$f":"IF(T$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:S222)))*(IF(T$5=$G222,0.5,1))","v":0},{"$f":"IF(U$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:T222)))*(IF(U$5=$G222,0.5,1))","v":0},{"$f":"IF(V$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:U222)))*(IF(V$5=$G222,0.5,1))","v":0},{"$f":"IF(W$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:V222)))*(IF(W$5=$G222,0.5,1))","v":0},{"$f":"IF(X$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:W222)))*(IF(X$5=$G222,0.5,1))","v":0},{"$f":"IF(Y$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:X222)))*(IF(Y$5=$G222,0.5,1))","v":0},{"$f":"IF(Z$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:Y222)))*(IF(Z$5=$G222,0.5,1))","v":0},{"$f":"IF(AA$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:Z222)))*(IF(AA$5=$G222,0.5,1))","v":0},{"$f":"IF(AB$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AA222)))*(IF(AB$5=$G222,0.5,1))","v":0},{"$f":"IF(AC$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AB222)))*(IF(AC$5=$G222,0.5,1))","v":0},{"$f":"IF(AD$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AC222)))*(IF(AD$5=$G222,0.5,1))","v":0},{"$f":"IF(AE$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AD222)))*(IF(AE$5=$G222,0.5,1))","v":0},{"$f":"IF(AF$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AE222)))*(IF(AF$5=$G222,0.5,1))","v":0},{"$f":"IF(AG$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AF222)))*(IF(AG$5=$G222,0.5,1))","v":0},{"$f":"IF(AH$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AG222)))*(IF(AH$5=$G222,0.5,1))","v":0},{"$f":"IF(AI$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AH222)))*(IF(AI$5=$G222,0.5,1))","v":0},{"$f":"IF(AJ$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AI222)))*(IF(AJ$5=$G222,0.5,1))","v":0},{"$f":"IF(AK$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AJ222)))*(IF(AK$5=$G222,0.5,1))","v":0},{"$f":"IF(AL$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AK222)))*(IF(AL$5=$G222,0.5,1))","v":0},{"$f":"IF(AM$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AL222)))*(IF(AM$5=$G222,0.5,1))","v":0},{"$f":"IF(AN$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AM222)))*(IF(AN$5=$G222,0.5,1))","v":0},{"$f":"IF(AO$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AN222)))*(IF(AO$5=$G222,0.5,1))","v":0},{"$f":"IF(AP$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AO222)))*(IF(AP$5=$G222,0.5,1))","v":0},{"$f":"IF(AQ$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AP222)))*(IF(AQ$5=$G222,0.5,1))","v":0},{"$f":"IF(AR$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AQ222)))*(IF(AR$5=$G222,0.5,1))","v":0},{"$f":"IF(AS$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AR222)))*(IF(AS$5=$G222,0.5,1))","v":0},{"$f":"IF(AT$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AS222)))*(IF(AT$5=$G222,0.5,1))","v":0},{"$f":"IF(AU$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AT222)))*(IF(AU$5=$G222,0.5,1))","v":0},{"$f":"IF(AV$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AU222)))*(IF(AV$5=$G222,0.5,1))","v":0},{"$f":"IF(AW$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AV222)))*(IF(AW$5=$G222,0.5,1))","v":0},{"$f":"IF(AX$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AW222)))*(IF(AX$5=$G222,0.5,1))","v":0},{"$f":"IF(AY$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AX222)))*(IF(AY$5=$G222,0.5,1))","v":0},{"$f":"IF(AZ$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AY222)))*(IF(AZ$5=$G222,0.5,1))","v":0},{"$f":"IF(BA$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:AZ222)))*(IF(BA$5=$G222,0.5,1))","v":0},{"$f":"IF(BB$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:BA222)))*(IF(BB$5=$G222,0.5,1))","v":0},{"$f":"IF(BC$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:BB222)))*(IF(BC$5=$G222,0.5,1))","v":0},{"$f":"IF(BD$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:BC222)))*(IF(BD$5=$G222,0.5,1))","v":0},{"$f":"IF(BE$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:BD222)))*(IF(BE$5=$G222,0.5,1))","v":0},{"$f":"IF(BF$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:BE222)))*(IF(BF$5=$G222,0.5,1))","v":0},{"$f":"IF(BG$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:BF222)))*(IF(BG$5=$G222,0.5,1))","v":0},{"$f":"IF(BH$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:BG222)))*(IF(BH$5=$G222,0.5,1))","v":0},{"$f":"IF(BI$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:BH222)))*(IF(BI$5=$G222,0.5,1))","v":0},{"$f":"IF(BJ$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:BI222)))*(IF(BJ$5=$G222,0.5,1))","v":0},{"$f":"IF(BK$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:BJ222)))*(IF(BK$5=$G222,0.5,1))","v":0},{"$f":"IF(BL$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:BK222)))*(IF(BL$5=$G222,0.5,1))","v":0},{"$f":"IF(BM$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:BL222)))*(IF(BM$5=$G222,0.5,1))","v":0},{"$f":"IF(BN$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:BM222)))*(IF(BN$5=$G222,0.5,1))","v":0},{"$f":"IF(BO$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:BN222)))*(IF(BO$5=$G222,0.5,1))","v":0},{"$f":"IF(BP$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:BO222)))*(IF(BP$5=$G222,0.5,1))","v":0},{"$f":"IF(BQ$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:BP222)))*(IF(BQ$5=$G222,0.5,1))","v":0},{"$f":"IF(BR$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:BQ222)))*(IF(BR$5=$G222,0.5,1))","v":0},{"$f":"IF(BS$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:BR222)))*(IF(BS$5=$G222,0.5,1))","v":0},{"$f":"IF(BT$5<$G222,0,MAX($I222*$H222,$I222-SUM($K222:BS222)))*(IF(BT$5=$G222,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","FM2F",null,2015,4.2999999999999997E-2,0,0,null,{"$f":"IF(L$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:K223)))*(IF(L$5=$G223,0.5,1))","v":0},{"$f":"IF(M$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:L223)))*(IF(M$5=$G223,0.5,1))","v":0},{"$f":"IF(N$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:M223)))*(IF(N$5=$G223,0.5,1))","v":0},{"$f":"IF(O$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:N223)))*(IF(O$5=$G223,0.5,1))","v":0},{"$f":"IF(P$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:O223)))*(IF(P$5=$G223,0.5,1))","v":0},{"$f":"IF(Q$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:P223)))*(IF(Q$5=$G223,0.5,1))","v":0},{"$f":"IF(R$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:Q223)))*(IF(R$5=$G223,0.5,1))","v":0},{"$f":"IF(S$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:R223)))*(IF(S$5=$G223,0.5,1))","v":0},{"$f":"IF(T$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:S223)))*(IF(T$5=$G223,0.5,1))","v":0},{"$f":"IF(U$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:T223)))*(IF(U$5=$G223,0.5,1))","v":0},{"$f":"IF(V$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:U223)))*(IF(V$5=$G223,0.5,1))","v":0},{"$f":"IF(W$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:V223)))*(IF(W$5=$G223,0.5,1))","v":0},{"$f":"IF(X$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:W223)))*(IF(X$5=$G223,0.5,1))","v":0},{"$f":"IF(Y$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:X223)))*(IF(Y$5=$G223,0.5,1))","v":0},{"$f":"IF(Z$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:Y223)))*(IF(Z$5=$G223,0.5,1))","v":0},{"$f":"IF(AA$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:Z223)))*(IF(AA$5=$G223,0.5,1))","v":0},{"$f":"IF(AB$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AA223)))*(IF(AB$5=$G223,0.5,1))","v":0},{"$f":"IF(AC$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AB223)))*(IF(AC$5=$G223,0.5,1))","v":0},{"$f":"IF(AD$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AC223)))*(IF(AD$5=$G223,0.5,1))","v":0},{"$f":"IF(AE$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AD223)))*(IF(AE$5=$G223,0.5,1))","v":0},{"$f":"IF(AF$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AE223)))*(IF(AF$5=$G223,0.5,1))","v":0},{"$f":"IF(AG$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AF223)))*(IF(AG$5=$G223,0.5,1))","v":0},{"$f":"IF(AH$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AG223)))*(IF(AH$5=$G223,0.5,1))","v":0},{"$f":"IF(AI$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AH223)))*(IF(AI$5=$G223,0.5,1))","v":0},{"$f":"IF(AJ$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AI223)))*(IF(AJ$5=$G223,0.5,1))","v":0},{"$f":"IF(AK$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AJ223)))*(IF(AK$5=$G223,0.5,1))","v":0},{"$f":"IF(AL$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AK223)))*(IF(AL$5=$G223,0.5,1))","v":0},{"$f":"IF(AM$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AL223)))*(IF(AM$5=$G223,0.5,1))","v":0},{"$f":"IF(AN$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AM223)))*(IF(AN$5=$G223,0.5,1))","v":0},{"$f":"IF(AO$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AN223)))*(IF(AO$5=$G223,0.5,1))","v":0},{"$f":"IF(AP$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AO223)))*(IF(AP$5=$G223,0.5,1))","v":0},{"$f":"IF(AQ$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AP223)))*(IF(AQ$5=$G223,0.5,1))","v":0},{"$f":"IF(AR$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AQ223)))*(IF(AR$5=$G223,0.5,1))","v":0},{"$f":"IF(AS$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AR223)))*(IF(AS$5=$G223,0.5,1))","v":0},{"$f":"IF(AT$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AS223)))*(IF(AT$5=$G223,0.5,1))","v":0},{"$f":"IF(AU$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AT223)))*(IF(AU$5=$G223,0.5,1))","v":0},{"$f":"IF(AV$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AU223)))*(IF(AV$5=$G223,0.5,1))","v":0},{"$f":"IF(AW$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AV223)))*(IF(AW$5=$G223,0.5,1))","v":0},{"$f":"IF(AX$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AW223)))*(IF(AX$5=$G223,0.5,1))","v":0},{"$f":"IF(AY$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AX223)))*(IF(AY$5=$G223,0.5,1))","v":0},{"$f":"IF(AZ$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AY223)))*(IF(AZ$5=$G223,0.5,1))","v":0},{"$f":"IF(BA$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:AZ223)))*(IF(BA$5=$G223,0.5,1))","v":0},{"$f":"IF(BB$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:BA223)))*(IF(BB$5=$G223,0.5,1))","v":0},{"$f":"IF(BC$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:BB223)))*(IF(BC$5=$G223,0.5,1))","v":0},{"$f":"IF(BD$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:BC223)))*(IF(BD$5=$G223,0.5,1))","v":0},{"$f":"IF(BE$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:BD223)))*(IF(BE$5=$G223,0.5,1))","v":0},{"$f":"IF(BF$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:BE223)))*(IF(BF$5=$G223,0.5,1))","v":0},{"$f":"IF(BG$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:BF223)))*(IF(BG$5=$G223,0.5,1))","v":0},{"$f":"IF(BH$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:BG223)))*(IF(BH$5=$G223,0.5,1))","v":0},{"$f":"IF(BI$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:BH223)))*(IF(BI$5=$G223,0.5,1))","v":0},{"$f":"IF(BJ$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:BI223)))*(IF(BJ$5=$G223,0.5,1))","v":0},{"$f":"IF(BK$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:BJ223)))*(IF(BK$5=$G223,0.5,1))","v":0},{"$f":"IF(BL$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:BK223)))*(IF(BL$5=$G223,0.5,1))","v":0},{"$f":"IF(BM$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:BL223)))*(IF(BM$5=$G223,0.5,1))","v":0},{"$f":"IF(BN$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:BM223)))*(IF(BN$5=$G223,0.5,1))","v":0},{"$f":"IF(BO$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:BN223)))*(IF(BO$5=$G223,0.5,1))","v":0},{"$f":"IF(BP$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:BO223)))*(IF(BP$5=$G223,0.5,1))","v":0},{"$f":"IF(BQ$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:BP223)))*(IF(BQ$5=$G223,0.5,1))","v":0},{"$f":"IF(BR$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:BQ223)))*(IF(BR$5=$G223,0.5,1))","v":0},{"$f":"IF(BS$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:BR223)))*(IF(BS$5=$G223,0.5,1))","v":0},{"$f":"IF(BT$5<$G223,0,MAX($I223*$H223,$I223-SUM($K223:BS223)))*(IF(BT$5=$G223,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","MR8A",null,2016,4.2000000000000003E-2,0,0,null,{"$f":"IF(L$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:K224)))*(IF(L$5=$G224,0.5,1))","v":0},{"$f":"IF(M$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:L224)))*(IF(M$5=$G224,0.5,1))","v":0},{"$f":"IF(N$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:M224)))*(IF(N$5=$G224,0.5,1))","v":0},{"$f":"IF(O$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:N224)))*(IF(O$5=$G224,0.5,1))","v":0},{"$f":"IF(P$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:O224)))*(IF(P$5=$G224,0.5,1))","v":0},{"$f":"IF(Q$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:P224)))*(IF(Q$5=$G224,0.5,1))","v":0},{"$f":"IF(R$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:Q224)))*(IF(R$5=$G224,0.5,1))","v":0},{"$f":"IF(S$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:R224)))*(IF(S$5=$G224,0.5,1))","v":0},{"$f":"IF(T$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:S224)))*(IF(T$5=$G224,0.5,1))","v":0},{"$f":"IF(U$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:T224)))*(IF(U$5=$G224,0.5,1))","v":0},{"$f":"IF(V$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:U224)))*(IF(V$5=$G224,0.5,1))","v":0},{"$f":"IF(W$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:V224)))*(IF(W$5=$G224,0.5,1))","v":0},{"$f":"IF(X$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:W224)))*(IF(X$5=$G224,0.5,1))","v":0},{"$f":"IF(Y$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:X224)))*(IF(Y$5=$G224,0.5,1))","v":0},{"$f":"IF(Z$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:Y224)))*(IF(Z$5=$G224,0.5,1))","v":0},{"$f":"IF(AA$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:Z224)))*(IF(AA$5=$G224,0.5,1))","v":0},{"$f":"IF(AB$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AA224)))*(IF(AB$5=$G224,0.5,1))","v":0},{"$f":"IF(AC$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AB224)))*(IF(AC$5=$G224,0.5,1))","v":0},{"$f":"IF(AD$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AC224)))*(IF(AD$5=$G224,0.5,1))","v":0},{"$f":"IF(AE$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AD224)))*(IF(AE$5=$G224,0.5,1))","v":0},{"$f":"IF(AF$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AE224)))*(IF(AF$5=$G224,0.5,1))","v":0},{"$f":"IF(AG$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AF224)))*(IF(AG$5=$G224,0.5,1))","v":0},{"$f":"IF(AH$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AG224)))*(IF(AH$5=$G224,0.5,1))","v":0},{"$f":"IF(AI$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AH224)))*(IF(AI$5=$G224,0.5,1))","v":0},{"$f":"IF(AJ$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AI224)))*(IF(AJ$5=$G224,0.5,1))","v":0},{"$f":"IF(AK$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AJ224)))*(IF(AK$5=$G224,0.5,1))","v":0},{"$f":"IF(AL$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AK224)))*(IF(AL$5=$G224,0.5,1))","v":0},{"$f":"IF(AM$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AL224)))*(IF(AM$5=$G224,0.5,1))","v":0},{"$f":"IF(AN$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AM224)))*(IF(AN$5=$G224,0.5,1))","v":0},{"$f":"IF(AO$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AN224)))*(IF(AO$5=$G224,0.5,1))","v":0},{"$f":"IF(AP$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AO224)))*(IF(AP$5=$G224,0.5,1))","v":0},{"$f":"IF(AQ$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AP224)))*(IF(AQ$5=$G224,0.5,1))","v":0},{"$f":"IF(AR$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AQ224)))*(IF(AR$5=$G224,0.5,1))","v":0},{"$f":"IF(AS$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AR224)))*(IF(AS$5=$G224,0.5,1))","v":0},{"$f":"IF(AT$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AS224)))*(IF(AT$5=$G224,0.5,1))","v":0},{"$f":"IF(AU$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AT224)))*(IF(AU$5=$G224,0.5,1))","v":0},{"$f":"IF(AV$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AU224)))*(IF(AV$5=$G224,0.5,1))","v":0},{"$f":"IF(AW$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AV224)))*(IF(AW$5=$G224,0.5,1))","v":0},{"$f":"IF(AX$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AW224)))*(IF(AX$5=$G224,0.5,1))","v":0},{"$f":"IF(AY$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AX224)))*(IF(AY$5=$G224,0.5,1))","v":0},{"$f":"IF(AZ$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AY224)))*(IF(AZ$5=$G224,0.5,1))","v":0},{"$f":"IF(BA$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:AZ224)))*(IF(BA$5=$G224,0.5,1))","v":0},{"$f":"IF(BB$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:BA224)))*(IF(BB$5=$G224,0.5,1))","v":0},{"$f":"IF(BC$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:BB224)))*(IF(BC$5=$G224,0.5,1))","v":0},{"$f":"IF(BD$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:BC224)))*(IF(BD$5=$G224,0.5,1))","v":0},{"$f":"IF(BE$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:BD224)))*(IF(BE$5=$G224,0.5,1))","v":0},{"$f":"IF(BF$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:BE224)))*(IF(BF$5=$G224,0.5,1))","v":0},{"$f":"IF(BG$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:BF224)))*(IF(BG$5=$G224,0.5,1))","v":0},{"$f":"IF(BH$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:BG224)))*(IF(BH$5=$G224,0.5,1))","v":0},{"$f":"IF(BI$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:BH224)))*(IF(BI$5=$G224,0.5,1))","v":0},{"$f":"IF(BJ$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:BI224)))*(IF(BJ$5=$G224,0.5,1))","v":0},{"$f":"IF(BK$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:BJ224)))*(IF(BK$5=$G224,0.5,1))","v":0},{"$f":"IF(BL$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:BK224)))*(IF(BL$5=$G224,0.5,1))","v":0},{"$f":"IF(BM$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:BL224)))*(IF(BM$5=$G224,0.5,1))","v":0},{"$f":"IF(BN$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:BM224)))*(IF(BN$5=$G224,0.5,1))","v":0},{"$f":"IF(BO$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:BN224)))*(IF(BO$5=$G224,0.5,1))","v":0},{"$f":"IF(BP$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:BO224)))*(IF(BP$5=$G224,0.5,1))","v":0},{"$f":"IF(BQ$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:BP224)))*(IF(BQ$5=$G224,0.5,1))","v":0},{"$f":"IF(BR$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:BQ224)))*(IF(BR$5=$G224,0.5,1))","v":0},{"$f":"IF(BS$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:BR224)))*(IF(BS$5=$G224,0.5,1))","v":0},{"$f":"IF(BT$5<$G224,0,MAX($I224*$H224,$I224-SUM($K224:BS224)))*(IF(BT$5=$G224,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","MR8B",null,2017,4.2999999999999997E-2,0,0,null,{"$f":"IF(L$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:K225)))*(IF(L$5=$G225,0.5,1))","v":0},{"$f":"IF(M$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:L225)))*(IF(M$5=$G225,0.5,1))","v":0},{"$f":"IF(N$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:M225)))*(IF(N$5=$G225,0.5,1))","v":0},{"$f":"IF(O$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:N225)))*(IF(O$5=$G225,0.5,1))","v":0},{"$f":"IF(P$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:O225)))*(IF(P$5=$G225,0.5,1))","v":0},{"$f":"IF(Q$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:P225)))*(IF(Q$5=$G225,0.5,1))","v":0},{"$f":"IF(R$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:Q225)))*(IF(R$5=$G225,0.5,1))","v":0},{"$f":"IF(S$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:R225)))*(IF(S$5=$G225,0.5,1))","v":0},{"$f":"IF(T$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:S225)))*(IF(T$5=$G225,0.5,1))","v":0},{"$f":"IF(U$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:T225)))*(IF(U$5=$G225,0.5,1))","v":0},{"$f":"IF(V$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:U225)))*(IF(V$5=$G225,0.5,1))","v":0},{"$f":"IF(W$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:V225)))*(IF(W$5=$G225,0.5,1))","v":0},{"$f":"IF(X$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:W225)))*(IF(X$5=$G225,0.5,1))","v":0},{"$f":"IF(Y$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:X225)))*(IF(Y$5=$G225,0.5,1))","v":0},{"$f":"IF(Z$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:Y225)))*(IF(Z$5=$G225,0.5,1))","v":0},{"$f":"IF(AA$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:Z225)))*(IF(AA$5=$G225,0.5,1))","v":0},{"$f":"IF(AB$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AA225)))*(IF(AB$5=$G225,0.5,1))","v":0},{"$f":"IF(AC$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AB225)))*(IF(AC$5=$G225,0.5,1))","v":0},{"$f":"IF(AD$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AC225)))*(IF(AD$5=$G225,0.5,1))","v":0},{"$f":"IF(AE$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AD225)))*(IF(AE$5=$G225,0.5,1))","v":0},{"$f":"IF(AF$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AE225)))*(IF(AF$5=$G225,0.5,1))","v":0},{"$f":"IF(AG$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AF225)))*(IF(AG$5=$G225,0.5,1))","v":0},{"$f":"IF(AH$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AG225)))*(IF(AH$5=$G225,0.5,1))","v":0},{"$f":"IF(AI$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AH225)))*(IF(AI$5=$G225,0.5,1))","v":0},{"$f":"IF(AJ$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AI225)))*(IF(AJ$5=$G225,0.5,1))","v":0},{"$f":"IF(AK$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AJ225)))*(IF(AK$5=$G225,0.5,1))","v":0},{"$f":"IF(AL$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AK225)))*(IF(AL$5=$G225,0.5,1))","v":0},{"$f":"IF(AM$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AL225)))*(IF(AM$5=$G225,0.5,1))","v":0},{"$f":"IF(AN$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AM225)))*(IF(AN$5=$G225,0.5,1))","v":0},{"$f":"IF(AO$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AN225)))*(IF(AO$5=$G225,0.5,1))","v":0},{"$f":"IF(AP$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AO225)))*(IF(AP$5=$G225,0.5,1))","v":0},{"$f":"IF(AQ$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AP225)))*(IF(AQ$5=$G225,0.5,1))","v":0},{"$f":"IF(AR$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AQ225)))*(IF(AR$5=$G225,0.5,1))","v":0},{"$f":"IF(AS$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AR225)))*(IF(AS$5=$G225,0.5,1))","v":0},{"$f":"IF(AT$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AS225)))*(IF(AT$5=$G225,0.5,1))","v":0},{"$f":"IF(AU$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AT225)))*(IF(AU$5=$G225,0.5,1))","v":0},{"$f":"IF(AV$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AU225)))*(IF(AV$5=$G225,0.5,1))","v":0},{"$f":"IF(AW$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AV225)))*(IF(AW$5=$G225,0.5,1))","v":0},{"$f":"IF(AX$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AW225)))*(IF(AX$5=$G225,0.5,1))","v":0},{"$f":"IF(AY$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AX225)))*(IF(AY$5=$G225,0.5,1))","v":0},{"$f":"IF(AZ$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AY225)))*(IF(AZ$5=$G225,0.5,1))","v":0},{"$f":"IF(BA$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:AZ225)))*(IF(BA$5=$G225,0.5,1))","v":0},{"$f":"IF(BB$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:BA225)))*(IF(BB$5=$G225,0.5,1))","v":0},{"$f":"IF(BC$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:BB225)))*(IF(BC$5=$G225,0.5,1))","v":0},{"$f":"IF(BD$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:BC225)))*(IF(BD$5=$G225,0.5,1))","v":0},{"$f":"IF(BE$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:BD225)))*(IF(BE$5=$G225,0.5,1))","v":0},{"$f":"IF(BF$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:BE225)))*(IF(BF$5=$G225,0.5,1))","v":0},{"$f":"IF(BG$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:BF225)))*(IF(BG$5=$G225,0.5,1))","v":0},{"$f":"IF(BH$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:BG225)))*(IF(BH$5=$G225,0.5,1))","v":0},{"$f":"IF(BI$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:BH225)))*(IF(BI$5=$G225,0.5,1))","v":0},{"$f":"IF(BJ$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:BI225)))*(IF(BJ$5=$G225,0.5,1))","v":0},{"$f":"IF(BK$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:BJ225)))*(IF(BK$5=$G225,0.5,1))","v":0},{"$f":"IF(BL$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:BK225)))*(IF(BL$5=$G225,0.5,1))","v":0},{"$f":"IF(BM$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:BL225)))*(IF(BM$5=$G225,0.5,1))","v":0},{"$f":"IF(BN$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:BM225)))*(IF(BN$5=$G225,0.5,1))","v":0},{"$f":"IF(BO$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:BN225)))*(IF(BO$5=$G225,0.5,1))","v":0},{"$f":"IF(BP$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:BO225)))*(IF(BP$5=$G225,0.5,1))","v":0},{"$f":"IF(BQ$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:BP225)))*(IF(BQ$5=$G225,0.5,1))","v":0},{"$f":"IF(BR$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:BQ225)))*(IF(BR$5=$G225,0.5,1))","v":0},{"$f":"IF(BS$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:BR225)))*(IF(BS$5=$G225,0.5,1))","v":0},{"$f":"IF(BT$5<$G225,0,MAX($I225*$H225,$I225-SUM($K225:BS225)))*(IF(BT$5=$G225,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","MR8C",null,2016,4.2000000000000003E-2,0,0,null,{"$f":"IF(L$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:K226)))*(IF(L$5=$G226,0.5,1))","v":0},{"$f":"IF(M$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:L226)))*(IF(M$5=$G226,0.5,1))","v":0},{"$f":"IF(N$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:M226)))*(IF(N$5=$G226,0.5,1))","v":0},{"$f":"IF(O$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:N226)))*(IF(O$5=$G226,0.5,1))","v":0},{"$f":"IF(P$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:O226)))*(IF(P$5=$G226,0.5,1))","v":0},{"$f":"IF(Q$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:P226)))*(IF(Q$5=$G226,0.5,1))","v":0},{"$f":"IF(R$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:Q226)))*(IF(R$5=$G226,0.5,1))","v":0},{"$f":"IF(S$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:R226)))*(IF(S$5=$G226,0.5,1))","v":0},{"$f":"IF(T$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:S226)))*(IF(T$5=$G226,0.5,1))","v":0},{"$f":"IF(U$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:T226)))*(IF(U$5=$G226,0.5,1))","v":0},{"$f":"IF(V$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:U226)))*(IF(V$5=$G226,0.5,1))","v":0},{"$f":"IF(W$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:V226)))*(IF(W$5=$G226,0.5,1))","v":0},{"$f":"IF(X$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:W226)))*(IF(X$5=$G226,0.5,1))","v":0},{"$f":"IF(Y$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:X226)))*(IF(Y$5=$G226,0.5,1))","v":0},{"$f":"IF(Z$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:Y226)))*(IF(Z$5=$G226,0.5,1))","v":0},{"$f":"IF(AA$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:Z226)))*(IF(AA$5=$G226,0.5,1))","v":0},{"$f":"IF(AB$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AA226)))*(IF(AB$5=$G226,0.5,1))","v":0},{"$f":"IF(AC$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AB226)))*(IF(AC$5=$G226,0.5,1))","v":0},{"$f":"IF(AD$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AC226)))*(IF(AD$5=$G226,0.5,1))","v":0},{"$f":"IF(AE$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AD226)))*(IF(AE$5=$G226,0.5,1))","v":0},{"$f":"IF(AF$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AE226)))*(IF(AF$5=$G226,0.5,1))","v":0},{"$f":"IF(AG$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AF226)))*(IF(AG$5=$G226,0.5,1))","v":0},{"$f":"IF(AH$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AG226)))*(IF(AH$5=$G226,0.5,1))","v":0},{"$f":"IF(AI$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AH226)))*(IF(AI$5=$G226,0.5,1))","v":0},{"$f":"IF(AJ$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AI226)))*(IF(AJ$5=$G226,0.5,1))","v":0},{"$f":"IF(AK$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AJ226)))*(IF(AK$5=$G226,0.5,1))","v":0},{"$f":"IF(AL$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AK226)))*(IF(AL$5=$G226,0.5,1))","v":0},{"$f":"IF(AM$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AL226)))*(IF(AM$5=$G226,0.5,1))","v":0},{"$f":"IF(AN$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AM226)))*(IF(AN$5=$G226,0.5,1))","v":0},{"$f":"IF(AO$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AN226)))*(IF(AO$5=$G226,0.5,1))","v":0},{"$f":"IF(AP$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AO226)))*(IF(AP$5=$G226,0.5,1))","v":0},{"$f":"IF(AQ$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AP226)))*(IF(AQ$5=$G226,0.5,1))","v":0},{"$f":"IF(AR$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AQ226)))*(IF(AR$5=$G226,0.5,1))","v":0},{"$f":"IF(AS$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AR226)))*(IF(AS$5=$G226,0.5,1))","v":0},{"$f":"IF(AT$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AS226)))*(IF(AT$5=$G226,0.5,1))","v":0},{"$f":"IF(AU$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AT226)))*(IF(AU$5=$G226,0.5,1))","v":0},{"$f":"IF(AV$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AU226)))*(IF(AV$5=$G226,0.5,1))","v":0},{"$f":"IF(AW$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AV226)))*(IF(AW$5=$G226,0.5,1))","v":0},{"$f":"IF(AX$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AW226)))*(IF(AX$5=$G226,0.5,1))","v":0},{"$f":"IF(AY$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AX226)))*(IF(AY$5=$G226,0.5,1))","v":0},{"$f":"IF(AZ$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AY226)))*(IF(AZ$5=$G226,0.5,1))","v":0},{"$f":"IF(BA$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:AZ226)))*(IF(BA$5=$G226,0.5,1))","v":0},{"$f":"IF(BB$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:BA226)))*(IF(BB$5=$G226,0.5,1))","v":0},{"$f":"IF(BC$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:BB226)))*(IF(BC$5=$G226,0.5,1))","v":0},{"$f":"IF(BD$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:BC226)))*(IF(BD$5=$G226,0.5,1))","v":0},{"$f":"IF(BE$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:BD226)))*(IF(BE$5=$G226,0.5,1))","v":0},{"$f":"IF(BF$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:BE226)))*(IF(BF$5=$G226,0.5,1))","v":0},{"$f":"IF(BG$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:BF226)))*(IF(BG$5=$G226,0.5,1))","v":0},{"$f":"IF(BH$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:BG226)))*(IF(BH$5=$G226,0.5,1))","v":0},{"$f":"IF(BI$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:BH226)))*(IF(BI$5=$G226,0.5,1))","v":0},{"$f":"IF(BJ$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:BI226)))*(IF(BJ$5=$G226,0.5,1))","v":0},{"$f":"IF(BK$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:BJ226)))*(IF(BK$5=$G226,0.5,1))","v":0},{"$f":"IF(BL$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:BK226)))*(IF(BL$5=$G226,0.5,1))","v":0},{"$f":"IF(BM$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:BL226)))*(IF(BM$5=$G226,0.5,1))","v":0},{"$f":"IF(BN$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:BM226)))*(IF(BN$5=$G226,0.5,1))","v":0},{"$f":"IF(BO$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:BN226)))*(IF(BO$5=$G226,0.5,1))","v":0},{"$f":"IF(BP$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:BO226)))*(IF(BP$5=$G226,0.5,1))","v":0},{"$f":"IF(BQ$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:BP226)))*(IF(BQ$5=$G226,0.5,1))","v":0},{"$f":"IF(BR$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:BQ226)))*(IF(BR$5=$G226,0.5,1))","v":0},{"$f":"IF(BS$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:BR226)))*(IF(BS$5=$G226,0.5,1))","v":0},{"$f":"IF(BT$5<$G226,0,MAX($I226*$H226,$I226-SUM($K226:BS226)))*(IF(BT$5=$G226,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","MR8D",null,2016,4.8000000000000001E-2,0,0,null,{"$f":"IF(L$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:K227)))*(IF(L$5=$G227,0.5,1))","v":0},{"$f":"IF(M$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:L227)))*(IF(M$5=$G227,0.5,1))","v":0},{"$f":"IF(N$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:M227)))*(IF(N$5=$G227,0.5,1))","v":0},{"$f":"IF(O$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:N227)))*(IF(O$5=$G227,0.5,1))","v":0},{"$f":"IF(P$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:O227)))*(IF(P$5=$G227,0.5,1))","v":0},{"$f":"IF(Q$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:P227)))*(IF(Q$5=$G227,0.5,1))","v":0},{"$f":"IF(R$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:Q227)))*(IF(R$5=$G227,0.5,1))","v":0},{"$f":"IF(S$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:R227)))*(IF(S$5=$G227,0.5,1))","v":0},{"$f":"IF(T$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:S227)))*(IF(T$5=$G227,0.5,1))","v":0},{"$f":"IF(U$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:T227)))*(IF(U$5=$G227,0.5,1))","v":0},{"$f":"IF(V$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:U227)))*(IF(V$5=$G227,0.5,1))","v":0},{"$f":"IF(W$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:V227)))*(IF(W$5=$G227,0.5,1))","v":0},{"$f":"IF(X$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:W227)))*(IF(X$5=$G227,0.5,1))","v":0},{"$f":"IF(Y$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:X227)))*(IF(Y$5=$G227,0.5,1))","v":0},{"$f":"IF(Z$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:Y227)))*(IF(Z$5=$G227,0.5,1))","v":0},{"$f":"IF(AA$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:Z227)))*(IF(AA$5=$G227,0.5,1))","v":0},{"$f":"IF(AB$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AA227)))*(IF(AB$5=$G227,0.5,1))","v":0},{"$f":"IF(AC$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AB227)))*(IF(AC$5=$G227,0.5,1))","v":0},{"$f":"IF(AD$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AC227)))*(IF(AD$5=$G227,0.5,1))","v":0},{"$f":"IF(AE$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AD227)))*(IF(AE$5=$G227,0.5,1))","v":0},{"$f":"IF(AF$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AE227)))*(IF(AF$5=$G227,0.5,1))","v":0},{"$f":"IF(AG$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AF227)))*(IF(AG$5=$G227,0.5,1))","v":0},{"$f":"IF(AH$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AG227)))*(IF(AH$5=$G227,0.5,1))","v":0},{"$f":"IF(AI$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AH227)))*(IF(AI$5=$G227,0.5,1))","v":0},{"$f":"IF(AJ$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AI227)))*(IF(AJ$5=$G227,0.5,1))","v":0},{"$f":"IF(AK$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AJ227)))*(IF(AK$5=$G227,0.5,1))","v":0},{"$f":"IF(AL$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AK227)))*(IF(AL$5=$G227,0.5,1))","v":0},{"$f":"IF(AM$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AL227)))*(IF(AM$5=$G227,0.5,1))","v":0},{"$f":"IF(AN$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AM227)))*(IF(AN$5=$G227,0.5,1))","v":0},{"$f":"IF(AO$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AN227)))*(IF(AO$5=$G227,0.5,1))","v":0},{"$f":"IF(AP$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AO227)))*(IF(AP$5=$G227,0.5,1))","v":0},{"$f":"IF(AQ$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AP227)))*(IF(AQ$5=$G227,0.5,1))","v":0},{"$f":"IF(AR$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AQ227)))*(IF(AR$5=$G227,0.5,1))","v":0},{"$f":"IF(AS$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AR227)))*(IF(AS$5=$G227,0.5,1))","v":0},{"$f":"IF(AT$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AS227)))*(IF(AT$5=$G227,0.5,1))","v":0},{"$f":"IF(AU$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AT227)))*(IF(AU$5=$G227,0.5,1))","v":0},{"$f":"IF(AV$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AU227)))*(IF(AV$5=$G227,0.5,1))","v":0},{"$f":"IF(AW$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AV227)))*(IF(AW$5=$G227,0.5,1))","v":0},{"$f":"IF(AX$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AW227)))*(IF(AX$5=$G227,0.5,1))","v":0},{"$f":"IF(AY$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AX227)))*(IF(AY$5=$G227,0.5,1))","v":0},{"$f":"IF(AZ$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AY227)))*(IF(AZ$5=$G227,0.5,1))","v":0},{"$f":"IF(BA$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:AZ227)))*(IF(BA$5=$G227,0.5,1))","v":0},{"$f":"IF(BB$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:BA227)))*(IF(BB$5=$G227,0.5,1))","v":0},{"$f":"IF(BC$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:BB227)))*(IF(BC$5=$G227,0.5,1))","v":0},{"$f":"IF(BD$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:BC227)))*(IF(BD$5=$G227,0.5,1))","v":0},{"$f":"IF(BE$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:BD227)))*(IF(BE$5=$G227,0.5,1))","v":0},{"$f":"IF(BF$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:BE227)))*(IF(BF$5=$G227,0.5,1))","v":0},{"$f":"IF(BG$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:BF227)))*(IF(BG$5=$G227,0.5,1))","v":0},{"$f":"IF(BH$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:BG227)))*(IF(BH$5=$G227,0.5,1))","v":0},{"$f":"IF(BI$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:BH227)))*(IF(BI$5=$G227,0.5,1))","v":0},{"$f":"IF(BJ$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:BI227)))*(IF(BJ$5=$G227,0.5,1))","v":0},{"$f":"IF(BK$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:BJ227)))*(IF(BK$5=$G227,0.5,1))","v":0},{"$f":"IF(BL$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:BK227)))*(IF(BL$5=$G227,0.5,1))","v":0},{"$f":"IF(BM$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:BL227)))*(IF(BM$5=$G227,0.5,1))","v":0},{"$f":"IF(BN$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:BM227)))*(IF(BN$5=$G227,0.5,1))","v":0},{"$f":"IF(BO$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:BN227)))*(IF(BO$5=$G227,0.5,1))","v":0},{"$f":"IF(BP$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:BO227)))*(IF(BP$5=$G227,0.5,1))","v":0},{"$f":"IF(BQ$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:BP227)))*(IF(BQ$5=$G227,0.5,1))","v":0},{"$f":"IF(BR$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:BQ227)))*(IF(BR$5=$G227,0.5,1))","v":0},{"$f":"IF(BS$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:BR227)))*(IF(BS$5=$G227,0.5,1))","v":0},{"$f":"IF(BT$5<$G227,0,MAX($I227*$H227,$I227-SUM($K227:BS227)))*(IF(BT$5=$G227,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","MT3A",null,2016,4.8000000000000001E-2,0,0,null,{"$f":"IF(L$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:K228)))*(IF(L$5=$G228,0.5,1))","v":0},{"$f":"IF(M$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:L228)))*(IF(M$5=$G228,0.5,1))","v":0},{"$f":"IF(N$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:M228)))*(IF(N$5=$G228,0.5,1))","v":0},{"$f":"IF(O$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:N228)))*(IF(O$5=$G228,0.5,1))","v":0},{"$f":"IF(P$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:O228)))*(IF(P$5=$G228,0.5,1))","v":0},{"$f":"IF(Q$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:P228)))*(IF(Q$5=$G228,0.5,1))","v":0},{"$f":"IF(R$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:Q228)))*(IF(R$5=$G228,0.5,1))","v":0},{"$f":"IF(S$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:R228)))*(IF(S$5=$G228,0.5,1))","v":0},{"$f":"IF(T$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:S228)))*(IF(T$5=$G228,0.5,1))","v":0},{"$f":"IF(U$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:T228)))*(IF(U$5=$G228,0.5,1))","v":0},{"$f":"IF(V$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:U228)))*(IF(V$5=$G228,0.5,1))","v":0},{"$f":"IF(W$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:V228)))*(IF(W$5=$G228,0.5,1))","v":0},{"$f":"IF(X$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:W228)))*(IF(X$5=$G228,0.5,1))","v":0},{"$f":"IF(Y$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:X228)))*(IF(Y$5=$G228,0.5,1))","v":0},{"$f":"IF(Z$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:Y228)))*(IF(Z$5=$G228,0.5,1))","v":0},{"$f":"IF(AA$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:Z228)))*(IF(AA$5=$G228,0.5,1))","v":0},{"$f":"IF(AB$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AA228)))*(IF(AB$5=$G228,0.5,1))","v":0},{"$f":"IF(AC$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AB228)))*(IF(AC$5=$G228,0.5,1))","v":0},{"$f":"IF(AD$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AC228)))*(IF(AD$5=$G228,0.5,1))","v":0},{"$f":"IF(AE$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AD228)))*(IF(AE$5=$G228,0.5,1))","v":0},{"$f":"IF(AF$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AE228)))*(IF(AF$5=$G228,0.5,1))","v":0},{"$f":"IF(AG$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AF228)))*(IF(AG$5=$G228,0.5,1))","v":0},{"$f":"IF(AH$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AG228)))*(IF(AH$5=$G228,0.5,1))","v":0},{"$f":"IF(AI$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AH228)))*(IF(AI$5=$G228,0.5,1))","v":0},{"$f":"IF(AJ$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AI228)))*(IF(AJ$5=$G228,0.5,1))","v":0},{"$f":"IF(AK$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AJ228)))*(IF(AK$5=$G228,0.5,1))","v":0},{"$f":"IF(AL$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AK228)))*(IF(AL$5=$G228,0.5,1))","v":0},{"$f":"IF(AM$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AL228)))*(IF(AM$5=$G228,0.5,1))","v":0},{"$f":"IF(AN$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AM228)))*(IF(AN$5=$G228,0.5,1))","v":0},{"$f":"IF(AO$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AN228)))*(IF(AO$5=$G228,0.5,1))","v":0},{"$f":"IF(AP$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AO228)))*(IF(AP$5=$G228,0.5,1))","v":0},{"$f":"IF(AQ$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AP228)))*(IF(AQ$5=$G228,0.5,1))","v":0},{"$f":"IF(AR$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AQ228)))*(IF(AR$5=$G228,0.5,1))","v":0},{"$f":"IF(AS$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AR228)))*(IF(AS$5=$G228,0.5,1))","v":0},{"$f":"IF(AT$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AS228)))*(IF(AT$5=$G228,0.5,1))","v":0},{"$f":"IF(AU$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AT228)))*(IF(AU$5=$G228,0.5,1))","v":0},{"$f":"IF(AV$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AU228)))*(IF(AV$5=$G228,0.5,1))","v":0},{"$f":"IF(AW$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AV228)))*(IF(AW$5=$G228,0.5,1))","v":0},{"$f":"IF(AX$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AW228)))*(IF(AX$5=$G228,0.5,1))","v":0},{"$f":"IF(AY$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AX228)))*(IF(AY$5=$G228,0.5,1))","v":0},{"$f":"IF(AZ$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AY228)))*(IF(AZ$5=$G228,0.5,1))","v":0},{"$f":"IF(BA$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:AZ228)))*(IF(BA$5=$G228,0.5,1))","v":0},{"$f":"IF(BB$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:BA228)))*(IF(BB$5=$G228,0.5,1))","v":0},{"$f":"IF(BC$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:BB228)))*(IF(BC$5=$G228,0.5,1))","v":0},{"$f":"IF(BD$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:BC228)))*(IF(BD$5=$G228,0.5,1))","v":0},{"$f":"IF(BE$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:BD228)))*(IF(BE$5=$G228,0.5,1))","v":0},{"$f":"IF(BF$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:BE228)))*(IF(BF$5=$G228,0.5,1))","v":0},{"$f":"IF(BG$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:BF228)))*(IF(BG$5=$G228,0.5,1))","v":0},{"$f":"IF(BH$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:BG228)))*(IF(BH$5=$G228,0.5,1))","v":0},{"$f":"IF(BI$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:BH228)))*(IF(BI$5=$G228,0.5,1))","v":0},{"$f":"IF(BJ$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:BI228)))*(IF(BJ$5=$G228,0.5,1))","v":0},{"$f":"IF(BK$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:BJ228)))*(IF(BK$5=$G228,0.5,1))","v":0},{"$f":"IF(BL$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:BK228)))*(IF(BL$5=$G228,0.5,1))","v":0},{"$f":"IF(BM$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:BL228)))*(IF(BM$5=$G228,0.5,1))","v":0},{"$f":"IF(BN$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:BM228)))*(IF(BN$5=$G228,0.5,1))","v":0},{"$f":"IF(BO$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:BN228)))*(IF(BO$5=$G228,0.5,1))","v":0},{"$f":"IF(BP$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:BO228)))*(IF(BP$5=$G228,0.5,1))","v":0},{"$f":"IF(BQ$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:BP228)))*(IF(BQ$5=$G228,0.5,1))","v":0},{"$f":"IF(BR$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:BQ228)))*(IF(BR$5=$G228,0.5,1))","v":0},{"$f":"IF(BS$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:BR228)))*(IF(BS$5=$G228,0.5,1))","v":0},{"$f":"IF(BT$5<$G228,0,MAX($I228*$H228,$I228-SUM($K228:BS228)))*(IF(BT$5=$G228,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","MT3B",null,2016,4.8000000000000001E-2,0,0,null,{"$f":"IF(L$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:K229)))*(IF(L$5=$G229,0.5,1))","v":0},{"$f":"IF(M$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:L229)))*(IF(M$5=$G229,0.5,1))","v":0},{"$f":"IF(N$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:M229)))*(IF(N$5=$G229,0.5,1))","v":0},{"$f":"IF(O$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:N229)))*(IF(O$5=$G229,0.5,1))","v":0},{"$f":"IF(P$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:O229)))*(IF(P$5=$G229,0.5,1))","v":0},{"$f":"IF(Q$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:P229)))*(IF(Q$5=$G229,0.5,1))","v":0},{"$f":"IF(R$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:Q229)))*(IF(R$5=$G229,0.5,1))","v":0},{"$f":"IF(S$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:R229)))*(IF(S$5=$G229,0.5,1))","v":0},{"$f":"IF(T$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:S229)))*(IF(T$5=$G229,0.5,1))","v":0},{"$f":"IF(U$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:T229)))*(IF(U$5=$G229,0.5,1))","v":0},{"$f":"IF(V$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:U229)))*(IF(V$5=$G229,0.5,1))","v":0},{"$f":"IF(W$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:V229)))*(IF(W$5=$G229,0.5,1))","v":0},{"$f":"IF(X$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:W229)))*(IF(X$5=$G229,0.5,1))","v":0},{"$f":"IF(Y$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:X229)))*(IF(Y$5=$G229,0.5,1))","v":0},{"$f":"IF(Z$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:Y229)))*(IF(Z$5=$G229,0.5,1))","v":0},{"$f":"IF(AA$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:Z229)))*(IF(AA$5=$G229,0.5,1))","v":0},{"$f":"IF(AB$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AA229)))*(IF(AB$5=$G229,0.5,1))","v":0},{"$f":"IF(AC$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AB229)))*(IF(AC$5=$G229,0.5,1))","v":0},{"$f":"IF(AD$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AC229)))*(IF(AD$5=$G229,0.5,1))","v":0},{"$f":"IF(AE$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AD229)))*(IF(AE$5=$G229,0.5,1))","v":0},{"$f":"IF(AF$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AE229)))*(IF(AF$5=$G229,0.5,1))","v":0},{"$f":"IF(AG$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AF229)))*(IF(AG$5=$G229,0.5,1))","v":0},{"$f":"IF(AH$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AG229)))*(IF(AH$5=$G229,0.5,1))","v":0},{"$f":"IF(AI$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AH229)))*(IF(AI$5=$G229,0.5,1))","v":0},{"$f":"IF(AJ$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AI229)))*(IF(AJ$5=$G229,0.5,1))","v":0},{"$f":"IF(AK$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AJ229)))*(IF(AK$5=$G229,0.5,1))","v":0},{"$f":"IF(AL$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AK229)))*(IF(AL$5=$G229,0.5,1))","v":0},{"$f":"IF(AM$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AL229)))*(IF(AM$5=$G229,0.5,1))","v":0},{"$f":"IF(AN$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AM229)))*(IF(AN$5=$G229,0.5,1))","v":0},{"$f":"IF(AO$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AN229)))*(IF(AO$5=$G229,0.5,1))","v":0},{"$f":"IF(AP$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AO229)))*(IF(AP$5=$G229,0.5,1))","v":0},{"$f":"IF(AQ$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AP229)))*(IF(AQ$5=$G229,0.5,1))","v":0},{"$f":"IF(AR$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AQ229)))*(IF(AR$5=$G229,0.5,1))","v":0},{"$f":"IF(AS$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AR229)))*(IF(AS$5=$G229,0.5,1))","v":0},{"$f":"IF(AT$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AS229)))*(IF(AT$5=$G229,0.5,1))","v":0},{"$f":"IF(AU$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AT229)))*(IF(AU$5=$G229,0.5,1))","v":0},{"$f":"IF(AV$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AU229)))*(IF(AV$5=$G229,0.5,1))","v":0},{"$f":"IF(AW$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AV229)))*(IF(AW$5=$G229,0.5,1))","v":0},{"$f":"IF(AX$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AW229)))*(IF(AX$5=$G229,0.5,1))","v":0},{"$f":"IF(AY$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AX229)))*(IF(AY$5=$G229,0.5,1))","v":0},{"$f":"IF(AZ$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AY229)))*(IF(AZ$5=$G229,0.5,1))","v":0},{"$f":"IF(BA$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:AZ229)))*(IF(BA$5=$G229,0.5,1))","v":0},{"$f":"IF(BB$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:BA229)))*(IF(BB$5=$G229,0.5,1))","v":0},{"$f":"IF(BC$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:BB229)))*(IF(BC$5=$G229,0.5,1))","v":0},{"$f":"IF(BD$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:BC229)))*(IF(BD$5=$G229,0.5,1))","v":0},{"$f":"IF(BE$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:BD229)))*(IF(BE$5=$G229,0.5,1))","v":0},{"$f":"IF(BF$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:BE229)))*(IF(BF$5=$G229,0.5,1))","v":0},{"$f":"IF(BG$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:BF229)))*(IF(BG$5=$G229,0.5,1))","v":0},{"$f":"IF(BH$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:BG229)))*(IF(BH$5=$G229,0.5,1))","v":0},{"$f":"IF(BI$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:BH229)))*(IF(BI$5=$G229,0.5,1))","v":0},{"$f":"IF(BJ$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:BI229)))*(IF(BJ$5=$G229,0.5,1))","v":0},{"$f":"IF(BK$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:BJ229)))*(IF(BK$5=$G229,0.5,1))","v":0},{"$f":"IF(BL$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:BK229)))*(IF(BL$5=$G229,0.5,1))","v":0},{"$f":"IF(BM$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:BL229)))*(IF(BM$5=$G229,0.5,1))","v":0},{"$f":"IF(BN$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:BM229)))*(IF(BN$5=$G229,0.5,1))","v":0},{"$f":"IF(BO$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:BN229)))*(IF(BO$5=$G229,0.5,1))","v":0},{"$f":"IF(BP$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:BO229)))*(IF(BP$5=$G229,0.5,1))","v":0},{"$f":"IF(BQ$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:BP229)))*(IF(BQ$5=$G229,0.5,1))","v":0},{"$f":"IF(BR$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:BQ229)))*(IF(BR$5=$G229,0.5,1))","v":0},{"$f":"IF(BS$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:BR229)))*(IF(BS$5=$G229,0.5,1))","v":0},{"$f":"IF(BT$5<$G229,0,MAX($I229*$H229,$I229-SUM($K229:BS229)))*(IF(BT$5=$G229,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","MT3C",null,2016,4.8000000000000001E-2,0,0,null,{"$f":"IF(L$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:K230)))*(IF(L$5=$G230,0.5,1))","v":0},{"$f":"IF(M$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:L230)))*(IF(M$5=$G230,0.5,1))","v":0},{"$f":"IF(N$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:M230)))*(IF(N$5=$G230,0.5,1))","v":0},{"$f":"IF(O$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:N230)))*(IF(O$5=$G230,0.5,1))","v":0},{"$f":"IF(P$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:O230)))*(IF(P$5=$G230,0.5,1))","v":0},{"$f":"IF(Q$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:P230)))*(IF(Q$5=$G230,0.5,1))","v":0},{"$f":"IF(R$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:Q230)))*(IF(R$5=$G230,0.5,1))","v":0},{"$f":"IF(S$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:R230)))*(IF(S$5=$G230,0.5,1))","v":0},{"$f":"IF(T$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:S230)))*(IF(T$5=$G230,0.5,1))","v":0},{"$f":"IF(U$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:T230)))*(IF(U$5=$G230,0.5,1))","v":0},{"$f":"IF(V$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:U230)))*(IF(V$5=$G230,0.5,1))","v":0},{"$f":"IF(W$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:V230)))*(IF(W$5=$G230,0.5,1))","v":0},{"$f":"IF(X$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:W230)))*(IF(X$5=$G230,0.5,1))","v":0},{"$f":"IF(Y$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:X230)))*(IF(Y$5=$G230,0.5,1))","v":0},{"$f":"IF(Z$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:Y230)))*(IF(Z$5=$G230,0.5,1))","v":0},{"$f":"IF(AA$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:Z230)))*(IF(AA$5=$G230,0.5,1))","v":0},{"$f":"IF(AB$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AA230)))*(IF(AB$5=$G230,0.5,1))","v":0},{"$f":"IF(AC$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AB230)))*(IF(AC$5=$G230,0.5,1))","v":0},{"$f":"IF(AD$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AC230)))*(IF(AD$5=$G230,0.5,1))","v":0},{"$f":"IF(AE$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AD230)))*(IF(AE$5=$G230,0.5,1))","v":0},{"$f":"IF(AF$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AE230)))*(IF(AF$5=$G230,0.5,1))","v":0},{"$f":"IF(AG$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AF230)))*(IF(AG$5=$G230,0.5,1))","v":0},{"$f":"IF(AH$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AG230)))*(IF(AH$5=$G230,0.5,1))","v":0},{"$f":"IF(AI$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AH230)))*(IF(AI$5=$G230,0.5,1))","v":0},{"$f":"IF(AJ$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AI230)))*(IF(AJ$5=$G230,0.5,1))","v":0},{"$f":"IF(AK$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AJ230)))*(IF(AK$5=$G230,0.5,1))","v":0},{"$f":"IF(AL$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AK230)))*(IF(AL$5=$G230,0.5,1))","v":0},{"$f":"IF(AM$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AL230)))*(IF(AM$5=$G230,0.5,1))","v":0},{"$f":"IF(AN$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AM230)))*(IF(AN$5=$G230,0.5,1))","v":0},{"$f":"IF(AO$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AN230)))*(IF(AO$5=$G230,0.5,1))","v":0},{"$f":"IF(AP$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AO230)))*(IF(AP$5=$G230,0.5,1))","v":0},{"$f":"IF(AQ$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AP230)))*(IF(AQ$5=$G230,0.5,1))","v":0},{"$f":"IF(AR$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AQ230)))*(IF(AR$5=$G230,0.5,1))","v":0},{"$f":"IF(AS$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AR230)))*(IF(AS$5=$G230,0.5,1))","v":0},{"$f":"IF(AT$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AS230)))*(IF(AT$5=$G230,0.5,1))","v":0},{"$f":"IF(AU$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AT230)))*(IF(AU$5=$G230,0.5,1))","v":0},{"$f":"IF(AV$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AU230)))*(IF(AV$5=$G230,0.5,1))","v":0},{"$f":"IF(AW$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AV230)))*(IF(AW$5=$G230,0.5,1))","v":0},{"$f":"IF(AX$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AW230)))*(IF(AX$5=$G230,0.5,1))","v":0},{"$f":"IF(AY$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AX230)))*(IF(AY$5=$G230,0.5,1))","v":0},{"$f":"IF(AZ$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AY230)))*(IF(AZ$5=$G230,0.5,1))","v":0},{"$f":"IF(BA$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:AZ230)))*(IF(BA$5=$G230,0.5,1))","v":0},{"$f":"IF(BB$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:BA230)))*(IF(BB$5=$G230,0.5,1))","v":0},{"$f":"IF(BC$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:BB230)))*(IF(BC$5=$G230,0.5,1))","v":0},{"$f":"IF(BD$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:BC230)))*(IF(BD$5=$G230,0.5,1))","v":0},{"$f":"IF(BE$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:BD230)))*(IF(BE$5=$G230,0.5,1))","v":0},{"$f":"IF(BF$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:BE230)))*(IF(BF$5=$G230,0.5,1))","v":0},{"$f":"IF(BG$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:BF230)))*(IF(BG$5=$G230,0.5,1))","v":0},{"$f":"IF(BH$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:BG230)))*(IF(BH$5=$G230,0.5,1))","v":0},{"$f":"IF(BI$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:BH230)))*(IF(BI$5=$G230,0.5,1))","v":0},{"$f":"IF(BJ$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:BI230)))*(IF(BJ$5=$G230,0.5,1))","v":0},{"$f":"IF(BK$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:BJ230)))*(IF(BK$5=$G230,0.5,1))","v":0},{"$f":"IF(BL$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:BK230)))*(IF(BL$5=$G230,0.5,1))","v":0},{"$f":"IF(BM$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:BL230)))*(IF(BM$5=$G230,0.5,1))","v":0},{"$f":"IF(BN$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:BM230)))*(IF(BN$5=$G230,0.5,1))","v":0},{"$f":"IF(BO$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:BN230)))*(IF(BO$5=$G230,0.5,1))","v":0},{"$f":"IF(BP$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:BO230)))*(IF(BP$5=$G230,0.5,1))","v":0},{"$f":"IF(BQ$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:BP230)))*(IF(BQ$5=$G230,0.5,1))","v":0},{"$f":"IF(BR$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:BQ230)))*(IF(BR$5=$G230,0.5,1))","v":0},{"$f":"IF(BS$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:BR230)))*(IF(BS$5=$G230,0.5,1))","v":0},{"$f":"IF(BT$5<$G230,0,MAX($I230*$H230,$I230-SUM($K230:BS230)))*(IF(BT$5=$G230,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","MT3D",null,2017,4.2000000000000003E-2,0,0,null,{"$f":"IF(L$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:K231)))*(IF(L$5=$G231,0.5,1))","v":0},{"$f":"IF(M$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:L231)))*(IF(M$5=$G231,0.5,1))","v":0},{"$f":"IF(N$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:M231)))*(IF(N$5=$G231,0.5,1))","v":0},{"$f":"IF(O$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:N231)))*(IF(O$5=$G231,0.5,1))","v":0},{"$f":"IF(P$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:O231)))*(IF(P$5=$G231,0.5,1))","v":0},{"$f":"IF(Q$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:P231)))*(IF(Q$5=$G231,0.5,1))","v":0},{"$f":"IF(R$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:Q231)))*(IF(R$5=$G231,0.5,1))","v":0},{"$f":"IF(S$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:R231)))*(IF(S$5=$G231,0.5,1))","v":0},{"$f":"IF(T$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:S231)))*(IF(T$5=$G231,0.5,1))","v":0},{"$f":"IF(U$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:T231)))*(IF(U$5=$G231,0.5,1))","v":0},{"$f":"IF(V$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:U231)))*(IF(V$5=$G231,0.5,1))","v":0},{"$f":"IF(W$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:V231)))*(IF(W$5=$G231,0.5,1))","v":0},{"$f":"IF(X$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:W231)))*(IF(X$5=$G231,0.5,1))","v":0},{"$f":"IF(Y$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:X231)))*(IF(Y$5=$G231,0.5,1))","v":0},{"$f":"IF(Z$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:Y231)))*(IF(Z$5=$G231,0.5,1))","v":0},{"$f":"IF(AA$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:Z231)))*(IF(AA$5=$G231,0.5,1))","v":0},{"$f":"IF(AB$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AA231)))*(IF(AB$5=$G231,0.5,1))","v":0},{"$f":"IF(AC$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AB231)))*(IF(AC$5=$G231,0.5,1))","v":0},{"$f":"IF(AD$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AC231)))*(IF(AD$5=$G231,0.5,1))","v":0},{"$f":"IF(AE$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AD231)))*(IF(AE$5=$G231,0.5,1))","v":0},{"$f":"IF(AF$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AE231)))*(IF(AF$5=$G231,0.5,1))","v":0},{"$f":"IF(AG$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AF231)))*(IF(AG$5=$G231,0.5,1))","v":0},{"$f":"IF(AH$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AG231)))*(IF(AH$5=$G231,0.5,1))","v":0},{"$f":"IF(AI$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AH231)))*(IF(AI$5=$G231,0.5,1))","v":0},{"$f":"IF(AJ$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AI231)))*(IF(AJ$5=$G231,0.5,1))","v":0},{"$f":"IF(AK$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AJ231)))*(IF(AK$5=$G231,0.5,1))","v":0},{"$f":"IF(AL$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AK231)))*(IF(AL$5=$G231,0.5,1))","v":0},{"$f":"IF(AM$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AL231)))*(IF(AM$5=$G231,0.5,1))","v":0},{"$f":"IF(AN$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AM231)))*(IF(AN$5=$G231,0.5,1))","v":0},{"$f":"IF(AO$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AN231)))*(IF(AO$5=$G231,0.5,1))","v":0},{"$f":"IF(AP$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AO231)))*(IF(AP$5=$G231,0.5,1))","v":0},{"$f":"IF(AQ$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AP231)))*(IF(AQ$5=$G231,0.5,1))","v":0},{"$f":"IF(AR$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AQ231)))*(IF(AR$5=$G231,0.5,1))","v":0},{"$f":"IF(AS$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AR231)))*(IF(AS$5=$G231,0.5,1))","v":0},{"$f":"IF(AT$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AS231)))*(IF(AT$5=$G231,0.5,1))","v":0},{"$f":"IF(AU$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AT231)))*(IF(AU$5=$G231,0.5,1))","v":0},{"$f":"IF(AV$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AU231)))*(IF(AV$5=$G231,0.5,1))","v":0},{"$f":"IF(AW$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AV231)))*(IF(AW$5=$G231,0.5,1))","v":0},{"$f":"IF(AX$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AW231)))*(IF(AX$5=$G231,0.5,1))","v":0},{"$f":"IF(AY$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AX231)))*(IF(AY$5=$G231,0.5,1))","v":0},{"$f":"IF(AZ$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AY231)))*(IF(AZ$5=$G231,0.5,1))","v":0},{"$f":"IF(BA$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:AZ231)))*(IF(BA$5=$G231,0.5,1))","v":0},{"$f":"IF(BB$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:BA231)))*(IF(BB$5=$G231,0.5,1))","v":0},{"$f":"IF(BC$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:BB231)))*(IF(BC$5=$G231,0.5,1))","v":0},{"$f":"IF(BD$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:BC231)))*(IF(BD$5=$G231,0.5,1))","v":0},{"$f":"IF(BE$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:BD231)))*(IF(BE$5=$G231,0.5,1))","v":0},{"$f":"IF(BF$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:BE231)))*(IF(BF$5=$G231,0.5,1))","v":0},{"$f":"IF(BG$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:BF231)))*(IF(BG$5=$G231,0.5,1))","v":0},{"$f":"IF(BH$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:BG231)))*(IF(BH$5=$G231,0.5,1))","v":0},{"$f":"IF(BI$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:BH231)))*(IF(BI$5=$G231,0.5,1))","v":0},{"$f":"IF(BJ$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:BI231)))*(IF(BJ$5=$G231,0.5,1))","v":0},{"$f":"IF(BK$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:BJ231)))*(IF(BK$5=$G231,0.5,1))","v":0},{"$f":"IF(BL$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:BK231)))*(IF(BL$5=$G231,0.5,1))","v":0},{"$f":"IF(BM$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:BL231)))*(IF(BM$5=$G231,0.5,1))","v":0},{"$f":"IF(BN$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:BM231)))*(IF(BN$5=$G231,0.5,1))","v":0},{"$f":"IF(BO$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:BN231)))*(IF(BO$5=$G231,0.5,1))","v":0},{"$f":"IF(BP$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:BO231)))*(IF(BP$5=$G231,0.5,1))","v":0},{"$f":"IF(BQ$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:BP231)))*(IF(BQ$5=$G231,0.5,1))","v":0},{"$f":"IF(BR$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:BQ231)))*(IF(BR$5=$G231,0.5,1))","v":0},{"$f":"IF(BS$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:BR231)))*(IF(BS$5=$G231,0.5,1))","v":0},{"$f":"IF(BT$5<$G231,0,MAX($I231*$H231,$I231-SUM($K231:BS231)))*(IF(BT$5=$G231,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","SN4A",null,2016,4.2000000000000003E-2,0,0,null,{"$f":"IF(L$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:K232)))*(IF(L$5=$G232,0.5,1))","v":0},{"$f":"IF(M$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:L232)))*(IF(M$5=$G232,0.5,1))","v":0},{"$f":"IF(N$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:M232)))*(IF(N$5=$G232,0.5,1))","v":0},{"$f":"IF(O$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:N232)))*(IF(O$5=$G232,0.5,1))","v":0},{"$f":"IF(P$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:O232)))*(IF(P$5=$G232,0.5,1))","v":0},{"$f":"IF(Q$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:P232)))*(IF(Q$5=$G232,0.5,1))","v":0},{"$f":"IF(R$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:Q232)))*(IF(R$5=$G232,0.5,1))","v":0},{"$f":"IF(S$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:R232)))*(IF(S$5=$G232,0.5,1))","v":0},{"$f":"IF(T$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:S232)))*(IF(T$5=$G232,0.5,1))","v":0},{"$f":"IF(U$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:T232)))*(IF(U$5=$G232,0.5,1))","v":0},{"$f":"IF(V$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:U232)))*(IF(V$5=$G232,0.5,1))","v":0},{"$f":"IF(W$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:V232)))*(IF(W$5=$G232,0.5,1))","v":0},{"$f":"IF(X$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:W232)))*(IF(X$5=$G232,0.5,1))","v":0},{"$f":"IF(Y$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:X232)))*(IF(Y$5=$G232,0.5,1))","v":0},{"$f":"IF(Z$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:Y232)))*(IF(Z$5=$G232,0.5,1))","v":0},{"$f":"IF(AA$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:Z232)))*(IF(AA$5=$G232,0.5,1))","v":0},{"$f":"IF(AB$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AA232)))*(IF(AB$5=$G232,0.5,1))","v":0},{"$f":"IF(AC$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AB232)))*(IF(AC$5=$G232,0.5,1))","v":0},{"$f":"IF(AD$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AC232)))*(IF(AD$5=$G232,0.5,1))","v":0},{"$f":"IF(AE$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AD232)))*(IF(AE$5=$G232,0.5,1))","v":0},{"$f":"IF(AF$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AE232)))*(IF(AF$5=$G232,0.5,1))","v":0},{"$f":"IF(AG$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AF232)))*(IF(AG$5=$G232,0.5,1))","v":0},{"$f":"IF(AH$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AG232)))*(IF(AH$5=$G232,0.5,1))","v":0},{"$f":"IF(AI$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AH232)))*(IF(AI$5=$G232,0.5,1))","v":0},{"$f":"IF(AJ$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AI232)))*(IF(AJ$5=$G232,0.5,1))","v":0},{"$f":"IF(AK$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AJ232)))*(IF(AK$5=$G232,0.5,1))","v":0},{"$f":"IF(AL$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AK232)))*(IF(AL$5=$G232,0.5,1))","v":0},{"$f":"IF(AM$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AL232)))*(IF(AM$5=$G232,0.5,1))","v":0},{"$f":"IF(AN$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AM232)))*(IF(AN$5=$G232,0.5,1))","v":0},{"$f":"IF(AO$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AN232)))*(IF(AO$5=$G232,0.5,1))","v":0},{"$f":"IF(AP$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AO232)))*(IF(AP$5=$G232,0.5,1))","v":0},{"$f":"IF(AQ$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AP232)))*(IF(AQ$5=$G232,0.5,1))","v":0},{"$f":"IF(AR$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AQ232)))*(IF(AR$5=$G232,0.5,1))","v":0},{"$f":"IF(AS$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AR232)))*(IF(AS$5=$G232,0.5,1))","v":0},{"$f":"IF(AT$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AS232)))*(IF(AT$5=$G232,0.5,1))","v":0},{"$f":"IF(AU$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AT232)))*(IF(AU$5=$G232,0.5,1))","v":0},{"$f":"IF(AV$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AU232)))*(IF(AV$5=$G232,0.5,1))","v":0},{"$f":"IF(AW$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AV232)))*(IF(AW$5=$G232,0.5,1))","v":0},{"$f":"IF(AX$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AW232)))*(IF(AX$5=$G232,0.5,1))","v":0},{"$f":"IF(AY$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AX232)))*(IF(AY$5=$G232,0.5,1))","v":0},{"$f":"IF(AZ$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AY232)))*(IF(AZ$5=$G232,0.5,1))","v":0},{"$f":"IF(BA$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:AZ232)))*(IF(BA$5=$G232,0.5,1))","v":0},{"$f":"IF(BB$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:BA232)))*(IF(BB$5=$G232,0.5,1))","v":0},{"$f":"IF(BC$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:BB232)))*(IF(BC$5=$G232,0.5,1))","v":0},{"$f":"IF(BD$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:BC232)))*(IF(BD$5=$G232,0.5,1))","v":0},{"$f":"IF(BE$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:BD232)))*(IF(BE$5=$G232,0.5,1))","v":0},{"$f":"IF(BF$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:BE232)))*(IF(BF$5=$G232,0.5,1))","v":0},{"$f":"IF(BG$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:BF232)))*(IF(BG$5=$G232,0.5,1))","v":0},{"$f":"IF(BH$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:BG232)))*(IF(BH$5=$G232,0.5,1))","v":0},{"$f":"IF(BI$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:BH232)))*(IF(BI$5=$G232,0.5,1))","v":0},{"$f":"IF(BJ$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:BI232)))*(IF(BJ$5=$G232,0.5,1))","v":0},{"$f":"IF(BK$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:BJ232)))*(IF(BK$5=$G232,0.5,1))","v":0},{"$f":"IF(BL$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:BK232)))*(IF(BL$5=$G232,0.5,1))","v":0},{"$f":"IF(BM$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:BL232)))*(IF(BM$5=$G232,0.5,1))","v":0},{"$f":"IF(BN$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:BM232)))*(IF(BN$5=$G232,0.5,1))","v":0},{"$f":"IF(BO$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:BN232)))*(IF(BO$5=$G232,0.5,1))","v":0},{"$f":"IF(BP$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:BO232)))*(IF(BP$5=$G232,0.5,1))","v":0},{"$f":"IF(BQ$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:BP232)))*(IF(BQ$5=$G232,0.5,1))","v":0},{"$f":"IF(BR$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:BQ232)))*(IF(BR$5=$G232,0.5,1))","v":0},{"$f":"IF(BS$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:BR232)))*(IF(BS$5=$G232,0.5,1))","v":0},{"$f":"IF(BT$5<$G232,0,MAX($I232*$H232,$I232-SUM($K232:BS232)))*(IF(BT$5=$G232,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","SN4B",null,2016,5.7000000000000002E-2,0,0,null,{"$f":"IF(L$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:K233)))*(IF(L$5=$G233,0.5,1))","v":0},{"$f":"IF(M$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:L233)))*(IF(M$5=$G233,0.5,1))","v":0},{"$f":"IF(N$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:M233)))*(IF(N$5=$G233,0.5,1))","v":0},{"$f":"IF(O$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:N233)))*(IF(O$5=$G233,0.5,1))","v":0},{"$f":"IF(P$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:O233)))*(IF(P$5=$G233,0.5,1))","v":0},{"$f":"IF(Q$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:P233)))*(IF(Q$5=$G233,0.5,1))","v":0},{"$f":"IF(R$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:Q233)))*(IF(R$5=$G233,0.5,1))","v":0},{"$f":"IF(S$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:R233)))*(IF(S$5=$G233,0.5,1))","v":0},{"$f":"IF(T$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:S233)))*(IF(T$5=$G233,0.5,1))","v":0},{"$f":"IF(U$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:T233)))*(IF(U$5=$G233,0.5,1))","v":0},{"$f":"IF(V$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:U233)))*(IF(V$5=$G233,0.5,1))","v":0},{"$f":"IF(W$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:V233)))*(IF(W$5=$G233,0.5,1))","v":0},{"$f":"IF(X$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:W233)))*(IF(X$5=$G233,0.5,1))","v":0},{"$f":"IF(Y$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:X233)))*(IF(Y$5=$G233,0.5,1))","v":0},{"$f":"IF(Z$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:Y233)))*(IF(Z$5=$G233,0.5,1))","v":0},{"$f":"IF(AA$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:Z233)))*(IF(AA$5=$G233,0.5,1))","v":0},{"$f":"IF(AB$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AA233)))*(IF(AB$5=$G233,0.5,1))","v":0},{"$f":"IF(AC$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AB233)))*(IF(AC$5=$G233,0.5,1))","v":0},{"$f":"IF(AD$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AC233)))*(IF(AD$5=$G233,0.5,1))","v":0},{"$f":"IF(AE$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AD233)))*(IF(AE$5=$G233,0.5,1))","v":0},{"$f":"IF(AF$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AE233)))*(IF(AF$5=$G233,0.5,1))","v":0},{"$f":"IF(AG$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AF233)))*(IF(AG$5=$G233,0.5,1))","v":0},{"$f":"IF(AH$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AG233)))*(IF(AH$5=$G233,0.5,1))","v":0},{"$f":"IF(AI$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AH233)))*(IF(AI$5=$G233,0.5,1))","v":0},{"$f":"IF(AJ$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AI233)))*(IF(AJ$5=$G233,0.5,1))","v":0},{"$f":"IF(AK$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AJ233)))*(IF(AK$5=$G233,0.5,1))","v":0},{"$f":"IF(AL$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AK233)))*(IF(AL$5=$G233,0.5,1))","v":0},{"$f":"IF(AM$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AL233)))*(IF(AM$5=$G233,0.5,1))","v":0},{"$f":"IF(AN$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AM233)))*(IF(AN$5=$G233,0.5,1))","v":0},{"$f":"IF(AO$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AN233)))*(IF(AO$5=$G233,0.5,1))","v":0},{"$f":"IF(AP$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AO233)))*(IF(AP$5=$G233,0.5,1))","v":0},{"$f":"IF(AQ$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AP233)))*(IF(AQ$5=$G233,0.5,1))","v":0},{"$f":"IF(AR$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AQ233)))*(IF(AR$5=$G233,0.5,1))","v":0},{"$f":"IF(AS$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AR233)))*(IF(AS$5=$G233,0.5,1))","v":0},{"$f":"IF(AT$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AS233)))*(IF(AT$5=$G233,0.5,1))","v":0},{"$f":"IF(AU$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AT233)))*(IF(AU$5=$G233,0.5,1))","v":0},{"$f":"IF(AV$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AU233)))*(IF(AV$5=$G233,0.5,1))","v":0},{"$f":"IF(AW$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AV233)))*(IF(AW$5=$G233,0.5,1))","v":0},{"$f":"IF(AX$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AW233)))*(IF(AX$5=$G233,0.5,1))","v":0},{"$f":"IF(AY$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AX233)))*(IF(AY$5=$G233,0.5,1))","v":0},{"$f":"IF(AZ$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AY233)))*(IF(AZ$5=$G233,0.5,1))","v":0},{"$f":"IF(BA$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:AZ233)))*(IF(BA$5=$G233,0.5,1))","v":0},{"$f":"IF(BB$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:BA233)))*(IF(BB$5=$G233,0.5,1))","v":0},{"$f":"IF(BC$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:BB233)))*(IF(BC$5=$G233,0.5,1))","v":0},{"$f":"IF(BD$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:BC233)))*(IF(BD$5=$G233,0.5,1))","v":0},{"$f":"IF(BE$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:BD233)))*(IF(BE$5=$G233,0.5,1))","v":0},{"$f":"IF(BF$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:BE233)))*(IF(BF$5=$G233,0.5,1))","v":0},{"$f":"IF(BG$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:BF233)))*(IF(BG$5=$G233,0.5,1))","v":0},{"$f":"IF(BH$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:BG233)))*(IF(BH$5=$G233,0.5,1))","v":0},{"$f":"IF(BI$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:BH233)))*(IF(BI$5=$G233,0.5,1))","v":0},{"$f":"IF(BJ$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:BI233)))*(IF(BJ$5=$G233,0.5,1))","v":0},{"$f":"IF(BK$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:BJ233)))*(IF(BK$5=$G233,0.5,1))","v":0},{"$f":"IF(BL$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:BK233)))*(IF(BL$5=$G233,0.5,1))","v":0},{"$f":"IF(BM$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:BL233)))*(IF(BM$5=$G233,0.5,1))","v":0},{"$f":"IF(BN$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:BM233)))*(IF(BN$5=$G233,0.5,1))","v":0},{"$f":"IF(BO$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:BN233)))*(IF(BO$5=$G233,0.5,1))","v":0},{"$f":"IF(BP$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:BO233)))*(IF(BP$5=$G233,0.5,1))","v":0},{"$f":"IF(BQ$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:BP233)))*(IF(BQ$5=$G233,0.5,1))","v":0},{"$f":"IF(BR$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:BQ233)))*(IF(BR$5=$G233,0.5,1))","v":0},{"$f":"IF(BS$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:BR233)))*(IF(BS$5=$G233,0.5,1))","v":0},{"$f":"IF(BT$5<$G233,0,MAX($I233*$H233,$I233-SUM($K233:BS233)))*(IF(BT$5=$G233,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","SN4C",null,2016,5.7000000000000002E-2,0,0,null,{"$f":"IF(L$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:K234)))*(IF(L$5=$G234,0.5,1))","v":0},{"$f":"IF(M$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:L234)))*(IF(M$5=$G234,0.5,1))","v":0},{"$f":"IF(N$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:M234)))*(IF(N$5=$G234,0.5,1))","v":0},{"$f":"IF(O$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:N234)))*(IF(O$5=$G234,0.5,1))","v":0},{"$f":"IF(P$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:O234)))*(IF(P$5=$G234,0.5,1))","v":0},{"$f":"IF(Q$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:P234)))*(IF(Q$5=$G234,0.5,1))","v":0},{"$f":"IF(R$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:Q234)))*(IF(R$5=$G234,0.5,1))","v":0},{"$f":"IF(S$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:R234)))*(IF(S$5=$G234,0.5,1))","v":0},{"$f":"IF(T$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:S234)))*(IF(T$5=$G234,0.5,1))","v":0},{"$f":"IF(U$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:T234)))*(IF(U$5=$G234,0.5,1))","v":0},{"$f":"IF(V$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:U234)))*(IF(V$5=$G234,0.5,1))","v":0},{"$f":"IF(W$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:V234)))*(IF(W$5=$G234,0.5,1))","v":0},{"$f":"IF(X$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:W234)))*(IF(X$5=$G234,0.5,1))","v":0},{"$f":"IF(Y$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:X234)))*(IF(Y$5=$G234,0.5,1))","v":0},{"$f":"IF(Z$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:Y234)))*(IF(Z$5=$G234,0.5,1))","v":0},{"$f":"IF(AA$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:Z234)))*(IF(AA$5=$G234,0.5,1))","v":0},{"$f":"IF(AB$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AA234)))*(IF(AB$5=$G234,0.5,1))","v":0},{"$f":"IF(AC$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AB234)))*(IF(AC$5=$G234,0.5,1))","v":0},{"$f":"IF(AD$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AC234)))*(IF(AD$5=$G234,0.5,1))","v":0},{"$f":"IF(AE$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AD234)))*(IF(AE$5=$G234,0.5,1))","v":0},{"$f":"IF(AF$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AE234)))*(IF(AF$5=$G234,0.5,1))","v":0},{"$f":"IF(AG$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AF234)))*(IF(AG$5=$G234,0.5,1))","v":0},{"$f":"IF(AH$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AG234)))*(IF(AH$5=$G234,0.5,1))","v":0},{"$f":"IF(AI$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AH234)))*(IF(AI$5=$G234,0.5,1))","v":0},{"$f":"IF(AJ$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AI234)))*(IF(AJ$5=$G234,0.5,1))","v":0},{"$f":"IF(AK$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AJ234)))*(IF(AK$5=$G234,0.5,1))","v":0},{"$f":"IF(AL$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AK234)))*(IF(AL$5=$G234,0.5,1))","v":0},{"$f":"IF(AM$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AL234)))*(IF(AM$5=$G234,0.5,1))","v":0},{"$f":"IF(AN$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AM234)))*(IF(AN$5=$G234,0.5,1))","v":0},{"$f":"IF(AO$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AN234)))*(IF(AO$5=$G234,0.5,1))","v":0},{"$f":"IF(AP$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AO234)))*(IF(AP$5=$G234,0.5,1))","v":0},{"$f":"IF(AQ$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AP234)))*(IF(AQ$5=$G234,0.5,1))","v":0},{"$f":"IF(AR$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AQ234)))*(IF(AR$5=$G234,0.5,1))","v":0},{"$f":"IF(AS$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AR234)))*(IF(AS$5=$G234,0.5,1))","v":0},{"$f":"IF(AT$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AS234)))*(IF(AT$5=$G234,0.5,1))","v":0},{"$f":"IF(AU$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AT234)))*(IF(AU$5=$G234,0.5,1))","v":0},{"$f":"IF(AV$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AU234)))*(IF(AV$5=$G234,0.5,1))","v":0},{"$f":"IF(AW$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AV234)))*(IF(AW$5=$G234,0.5,1))","v":0},{"$f":"IF(AX$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AW234)))*(IF(AX$5=$G234,0.5,1))","v":0},{"$f":"IF(AY$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AX234)))*(IF(AY$5=$G234,0.5,1))","v":0},{"$f":"IF(AZ$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AY234)))*(IF(AZ$5=$G234,0.5,1))","v":0},{"$f":"IF(BA$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:AZ234)))*(IF(BA$5=$G234,0.5,1))","v":0},{"$f":"IF(BB$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:BA234)))*(IF(BB$5=$G234,0.5,1))","v":0},{"$f":"IF(BC$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:BB234)))*(IF(BC$5=$G234,0.5,1))","v":0},{"$f":"IF(BD$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:BC234)))*(IF(BD$5=$G234,0.5,1))","v":0},{"$f":"IF(BE$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:BD234)))*(IF(BE$5=$G234,0.5,1))","v":0},{"$f":"IF(BF$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:BE234)))*(IF(BF$5=$G234,0.5,1))","v":0},{"$f":"IF(BG$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:BF234)))*(IF(BG$5=$G234,0.5,1))","v":0},{"$f":"IF(BH$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:BG234)))*(IF(BH$5=$G234,0.5,1))","v":0},{"$f":"IF(BI$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:BH234)))*(IF(BI$5=$G234,0.5,1))","v":0},{"$f":"IF(BJ$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:BI234)))*(IF(BJ$5=$G234,0.5,1))","v":0},{"$f":"IF(BK$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:BJ234)))*(IF(BK$5=$G234,0.5,1))","v":0},{"$f":"IF(BL$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:BK234)))*(IF(BL$5=$G234,0.5,1))","v":0},{"$f":"IF(BM$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:BL234)))*(IF(BM$5=$G234,0.5,1))","v":0},{"$f":"IF(BN$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:BM234)))*(IF(BN$5=$G234,0.5,1))","v":0},{"$f":"IF(BO$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:BN234)))*(IF(BO$5=$G234,0.5,1))","v":0},{"$f":"IF(BP$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:BO234)))*(IF(BP$5=$G234,0.5,1))","v":0},{"$f":"IF(BQ$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:BP234)))*(IF(BQ$5=$G234,0.5,1))","v":0},{"$f":"IF(BR$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:BQ234)))*(IF(BR$5=$G234,0.5,1))","v":0},{"$f":"IF(BS$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:BR234)))*(IF(BS$5=$G234,0.5,1))","v":0},{"$f":"IF(BT$5<$G234,0,MAX($I234*$H234,$I234-SUM($K234:BS234)))*(IF(BT$5=$G234,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","SN4D",null,2016,5.7000000000000002E-2,0,0,null,{"$f":"IF(L$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:K235)))*(IF(L$5=$G235,0.5,1))","v":0},{"$f":"IF(M$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:L235)))*(IF(M$5=$G235,0.5,1))","v":0},{"$f":"IF(N$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:M235)))*(IF(N$5=$G235,0.5,1))","v":0},{"$f":"IF(O$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:N235)))*(IF(O$5=$G235,0.5,1))","v":0},{"$f":"IF(P$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:O235)))*(IF(P$5=$G235,0.5,1))","v":0},{"$f":"IF(Q$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:P235)))*(IF(Q$5=$G235,0.5,1))","v":0},{"$f":"IF(R$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:Q235)))*(IF(R$5=$G235,0.5,1))","v":0},{"$f":"IF(S$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:R235)))*(IF(S$5=$G235,0.5,1))","v":0},{"$f":"IF(T$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:S235)))*(IF(T$5=$G235,0.5,1))","v":0},{"$f":"IF(U$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:T235)))*(IF(U$5=$G235,0.5,1))","v":0},{"$f":"IF(V$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:U235)))*(IF(V$5=$G235,0.5,1))","v":0},{"$f":"IF(W$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:V235)))*(IF(W$5=$G235,0.5,1))","v":0},{"$f":"IF(X$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:W235)))*(IF(X$5=$G235,0.5,1))","v":0},{"$f":"IF(Y$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:X235)))*(IF(Y$5=$G235,0.5,1))","v":0},{"$f":"IF(Z$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:Y235)))*(IF(Z$5=$G235,0.5,1))","v":0},{"$f":"IF(AA$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:Z235)))*(IF(AA$5=$G235,0.5,1))","v":0},{"$f":"IF(AB$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AA235)))*(IF(AB$5=$G235,0.5,1))","v":0},{"$f":"IF(AC$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AB235)))*(IF(AC$5=$G235,0.5,1))","v":0},{"$f":"IF(AD$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AC235)))*(IF(AD$5=$G235,0.5,1))","v":0},{"$f":"IF(AE$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AD235)))*(IF(AE$5=$G235,0.5,1))","v":0},{"$f":"IF(AF$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AE235)))*(IF(AF$5=$G235,0.5,1))","v":0},{"$f":"IF(AG$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AF235)))*(IF(AG$5=$G235,0.5,1))","v":0},{"$f":"IF(AH$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AG235)))*(IF(AH$5=$G235,0.5,1))","v":0},{"$f":"IF(AI$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AH235)))*(IF(AI$5=$G235,0.5,1))","v":0},{"$f":"IF(AJ$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AI235)))*(IF(AJ$5=$G235,0.5,1))","v":0},{"$f":"IF(AK$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AJ235)))*(IF(AK$5=$G235,0.5,1))","v":0},{"$f":"IF(AL$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AK235)))*(IF(AL$5=$G235,0.5,1))","v":0},{"$f":"IF(AM$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AL235)))*(IF(AM$5=$G235,0.5,1))","v":0},{"$f":"IF(AN$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AM235)))*(IF(AN$5=$G235,0.5,1))","v":0},{"$f":"IF(AO$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AN235)))*(IF(AO$5=$G235,0.5,1))","v":0},{"$f":"IF(AP$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AO235)))*(IF(AP$5=$G235,0.5,1))","v":0},{"$f":"IF(AQ$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AP235)))*(IF(AQ$5=$G235,0.5,1))","v":0},{"$f":"IF(AR$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AQ235)))*(IF(AR$5=$G235,0.5,1))","v":0},{"$f":"IF(AS$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AR235)))*(IF(AS$5=$G235,0.5,1))","v":0},{"$f":"IF(AT$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AS235)))*(IF(AT$5=$G235,0.5,1))","v":0},{"$f":"IF(AU$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AT235)))*(IF(AU$5=$G235,0.5,1))","v":0},{"$f":"IF(AV$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AU235)))*(IF(AV$5=$G235,0.5,1))","v":0},{"$f":"IF(AW$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AV235)))*(IF(AW$5=$G235,0.5,1))","v":0},{"$f":"IF(AX$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AW235)))*(IF(AX$5=$G235,0.5,1))","v":0},{"$f":"IF(AY$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AX235)))*(IF(AY$5=$G235,0.5,1))","v":0},{"$f":"IF(AZ$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AY235)))*(IF(AZ$5=$G235,0.5,1))","v":0},{"$f":"IF(BA$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:AZ235)))*(IF(BA$5=$G235,0.5,1))","v":0},{"$f":"IF(BB$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:BA235)))*(IF(BB$5=$G235,0.5,1))","v":0},{"$f":"IF(BC$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:BB235)))*(IF(BC$5=$G235,0.5,1))","v":0},{"$f":"IF(BD$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:BC235)))*(IF(BD$5=$G235,0.5,1))","v":0},{"$f":"IF(BE$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:BD235)))*(IF(BE$5=$G235,0.5,1))","v":0},{"$f":"IF(BF$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:BE235)))*(IF(BF$5=$G235,0.5,1))","v":0},{"$f":"IF(BG$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:BF235)))*(IF(BG$5=$G235,0.5,1))","v":0},{"$f":"IF(BH$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:BG235)))*(IF(BH$5=$G235,0.5,1))","v":0},{"$f":"IF(BI$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:BH235)))*(IF(BI$5=$G235,0.5,1))","v":0},{"$f":"IF(BJ$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:BI235)))*(IF(BJ$5=$G235,0.5,1))","v":0},{"$f":"IF(BK$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:BJ235)))*(IF(BK$5=$G235,0.5,1))","v":0},{"$f":"IF(BL$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:BK235)))*(IF(BL$5=$G235,0.5,1))","v":0},{"$f":"IF(BM$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:BL235)))*(IF(BM$5=$G235,0.5,1))","v":0},{"$f":"IF(BN$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:BM235)))*(IF(BN$5=$G235,0.5,1))","v":0},{"$f":"IF(BO$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:BN235)))*(IF(BO$5=$G235,0.5,1))","v":0},{"$f":"IF(BP$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:BO235)))*(IF(BP$5=$G235,0.5,1))","v":0},{"$f":"IF(BQ$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:BP235)))*(IF(BQ$5=$G235,0.5,1))","v":0},{"$f":"IF(BR$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:BQ235)))*(IF(BR$5=$G235,0.5,1))","v":0},{"$f":"IF(BS$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:BR235)))*(IF(BS$5=$G235,0.5,1))","v":0},{"$f":"IF(BT$5<$G235,0,MAX($I235*$H235,$I235-SUM($K235:BS235)))*(IF(BT$5=$G235,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","SN5A",null,2017,5.7000000000000002E-2,0,0,null,{"$f":"IF(L$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:K236)))*(IF(L$5=$G236,0.5,1))","v":0},{"$f":"IF(M$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:L236)))*(IF(M$5=$G236,0.5,1))","v":0},{"$f":"IF(N$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:M236)))*(IF(N$5=$G236,0.5,1))","v":0},{"$f":"IF(O$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:N236)))*(IF(O$5=$G236,0.5,1))","v":0},{"$f":"IF(P$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:O236)))*(IF(P$5=$G236,0.5,1))","v":0},{"$f":"IF(Q$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:P236)))*(IF(Q$5=$G236,0.5,1))","v":0},{"$f":"IF(R$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:Q236)))*(IF(R$5=$G236,0.5,1))","v":0},{"$f":"IF(S$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:R236)))*(IF(S$5=$G236,0.5,1))","v":0},{"$f":"IF(T$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:S236)))*(IF(T$5=$G236,0.5,1))","v":0},{"$f":"IF(U$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:T236)))*(IF(U$5=$G236,0.5,1))","v":0},{"$f":"IF(V$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:U236)))*(IF(V$5=$G236,0.5,1))","v":0},{"$f":"IF(W$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:V236)))*(IF(W$5=$G236,0.5,1))","v":0},{"$f":"IF(X$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:W236)))*(IF(X$5=$G236,0.5,1))","v":0},{"$f":"IF(Y$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:X236)))*(IF(Y$5=$G236,0.5,1))","v":0},{"$f":"IF(Z$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:Y236)))*(IF(Z$5=$G236,0.5,1))","v":0},{"$f":"IF(AA$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:Z236)))*(IF(AA$5=$G236,0.5,1))","v":0},{"$f":"IF(AB$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AA236)))*(IF(AB$5=$G236,0.5,1))","v":0},{"$f":"IF(AC$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AB236)))*(IF(AC$5=$G236,0.5,1))","v":0},{"$f":"IF(AD$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AC236)))*(IF(AD$5=$G236,0.5,1))","v":0},{"$f":"IF(AE$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AD236)))*(IF(AE$5=$G236,0.5,1))","v":0},{"$f":"IF(AF$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AE236)))*(IF(AF$5=$G236,0.5,1))","v":0},{"$f":"IF(AG$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AF236)))*(IF(AG$5=$G236,0.5,1))","v":0},{"$f":"IF(AH$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AG236)))*(IF(AH$5=$G236,0.5,1))","v":0},{"$f":"IF(AI$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AH236)))*(IF(AI$5=$G236,0.5,1))","v":0},{"$f":"IF(AJ$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AI236)))*(IF(AJ$5=$G236,0.5,1))","v":0},{"$f":"IF(AK$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AJ236)))*(IF(AK$5=$G236,0.5,1))","v":0},{"$f":"IF(AL$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AK236)))*(IF(AL$5=$G236,0.5,1))","v":0},{"$f":"IF(AM$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AL236)))*(IF(AM$5=$G236,0.5,1))","v":0},{"$f":"IF(AN$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AM236)))*(IF(AN$5=$G236,0.5,1))","v":0},{"$f":"IF(AO$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AN236)))*(IF(AO$5=$G236,0.5,1))","v":0},{"$f":"IF(AP$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AO236)))*(IF(AP$5=$G236,0.5,1))","v":0},{"$f":"IF(AQ$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AP236)))*(IF(AQ$5=$G236,0.5,1))","v":0},{"$f":"IF(AR$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AQ236)))*(IF(AR$5=$G236,0.5,1))","v":0},{"$f":"IF(AS$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AR236)))*(IF(AS$5=$G236,0.5,1))","v":0},{"$f":"IF(AT$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AS236)))*(IF(AT$5=$G236,0.5,1))","v":0},{"$f":"IF(AU$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AT236)))*(IF(AU$5=$G236,0.5,1))","v":0},{"$f":"IF(AV$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AU236)))*(IF(AV$5=$G236,0.5,1))","v":0},{"$f":"IF(AW$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AV236)))*(IF(AW$5=$G236,0.5,1))","v":0},{"$f":"IF(AX$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AW236)))*(IF(AX$5=$G236,0.5,1))","v":0},{"$f":"IF(AY$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AX236)))*(IF(AY$5=$G236,0.5,1))","v":0},{"$f":"IF(AZ$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AY236)))*(IF(AZ$5=$G236,0.5,1))","v":0},{"$f":"IF(BA$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:AZ236)))*(IF(BA$5=$G236,0.5,1))","v":0},{"$f":"IF(BB$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:BA236)))*(IF(BB$5=$G236,0.5,1))","v":0},{"$f":"IF(BC$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:BB236)))*(IF(BC$5=$G236,0.5,1))","v":0},{"$f":"IF(BD$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:BC236)))*(IF(BD$5=$G236,0.5,1))","v":0},{"$f":"IF(BE$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:BD236)))*(IF(BE$5=$G236,0.5,1))","v":0},{"$f":"IF(BF$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:BE236)))*(IF(BF$5=$G236,0.5,1))","v":0},{"$f":"IF(BG$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:BF236)))*(IF(BG$5=$G236,0.5,1))","v":0},{"$f":"IF(BH$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:BG236)))*(IF(BH$5=$G236,0.5,1))","v":0},{"$f":"IF(BI$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:BH236)))*(IF(BI$5=$G236,0.5,1))","v":0},{"$f":"IF(BJ$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:BI236)))*(IF(BJ$5=$G236,0.5,1))","v":0},{"$f":"IF(BK$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:BJ236)))*(IF(BK$5=$G236,0.5,1))","v":0},{"$f":"IF(BL$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:BK236)))*(IF(BL$5=$G236,0.5,1))","v":0},{"$f":"IF(BM$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:BL236)))*(IF(BM$5=$G236,0.5,1))","v":0},{"$f":"IF(BN$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:BM236)))*(IF(BN$5=$G236,0.5,1))","v":0},{"$f":"IF(BO$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:BN236)))*(IF(BO$5=$G236,0.5,1))","v":0},{"$f":"IF(BP$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:BO236)))*(IF(BP$5=$G236,0.5,1))","v":0},{"$f":"IF(BQ$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:BP236)))*(IF(BQ$5=$G236,0.5,1))","v":0},{"$f":"IF(BR$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:BQ236)))*(IF(BR$5=$G236,0.5,1))","v":0},{"$f":"IF(BS$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:BR236)))*(IF(BS$5=$G236,0.5,1))","v":0},{"$f":"IF(BT$5<$G236,0,MAX($I236*$H236,$I236-SUM($K236:BS236)))*(IF(BT$5=$G236,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","SN5B",null,2016,4.2999999999999997E-2,0,0,null,{"$f":"IF(L$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:K237)))*(IF(L$5=$G237,0.5,1))","v":0},{"$f":"IF(M$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:L237)))*(IF(M$5=$G237,0.5,1))","v":0},{"$f":"IF(N$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:M237)))*(IF(N$5=$G237,0.5,1))","v":0},{"$f":"IF(O$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:N237)))*(IF(O$5=$G237,0.5,1))","v":0},{"$f":"IF(P$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:O237)))*(IF(P$5=$G237,0.5,1))","v":0},{"$f":"IF(Q$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:P237)))*(IF(Q$5=$G237,0.5,1))","v":0},{"$f":"IF(R$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:Q237)))*(IF(R$5=$G237,0.5,1))","v":0},{"$f":"IF(S$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:R237)))*(IF(S$5=$G237,0.5,1))","v":0},{"$f":"IF(T$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:S237)))*(IF(T$5=$G237,0.5,1))","v":0},{"$f":"IF(U$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:T237)))*(IF(U$5=$G237,0.5,1))","v":0},{"$f":"IF(V$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:U237)))*(IF(V$5=$G237,0.5,1))","v":0},{"$f":"IF(W$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:V237)))*(IF(W$5=$G237,0.5,1))","v":0},{"$f":"IF(X$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:W237)))*(IF(X$5=$G237,0.5,1))","v":0},{"$f":"IF(Y$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:X237)))*(IF(Y$5=$G237,0.5,1))","v":0},{"$f":"IF(Z$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:Y237)))*(IF(Z$5=$G237,0.5,1))","v":0},{"$f":"IF(AA$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:Z237)))*(IF(AA$5=$G237,0.5,1))","v":0},{"$f":"IF(AB$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AA237)))*(IF(AB$5=$G237,0.5,1))","v":0},{"$f":"IF(AC$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AB237)))*(IF(AC$5=$G237,0.5,1))","v":0},{"$f":"IF(AD$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AC237)))*(IF(AD$5=$G237,0.5,1))","v":0},{"$f":"IF(AE$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AD237)))*(IF(AE$5=$G237,0.5,1))","v":0},{"$f":"IF(AF$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AE237)))*(IF(AF$5=$G237,0.5,1))","v":0},{"$f":"IF(AG$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AF237)))*(IF(AG$5=$G237,0.5,1))","v":0},{"$f":"IF(AH$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AG237)))*(IF(AH$5=$G237,0.5,1))","v":0},{"$f":"IF(AI$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AH237)))*(IF(AI$5=$G237,0.5,1))","v":0},{"$f":"IF(AJ$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AI237)))*(IF(AJ$5=$G237,0.5,1))","v":0},{"$f":"IF(AK$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AJ237)))*(IF(AK$5=$G237,0.5,1))","v":0},{"$f":"IF(AL$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AK237)))*(IF(AL$5=$G237,0.5,1))","v":0},{"$f":"IF(AM$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AL237)))*(IF(AM$5=$G237,0.5,1))","v":0},{"$f":"IF(AN$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AM237)))*(IF(AN$5=$G237,0.5,1))","v":0},{"$f":"IF(AO$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AN237)))*(IF(AO$5=$G237,0.5,1))","v":0},{"$f":"IF(AP$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AO237)))*(IF(AP$5=$G237,0.5,1))","v":0},{"$f":"IF(AQ$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AP237)))*(IF(AQ$5=$G237,0.5,1))","v":0},{"$f":"IF(AR$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AQ237)))*(IF(AR$5=$G237,0.5,1))","v":0},{"$f":"IF(AS$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AR237)))*(IF(AS$5=$G237,0.5,1))","v":0},{"$f":"IF(AT$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AS237)))*(IF(AT$5=$G237,0.5,1))","v":0},{"$f":"IF(AU$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AT237)))*(IF(AU$5=$G237,0.5,1))","v":0},{"$f":"IF(AV$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AU237)))*(IF(AV$5=$G237,0.5,1))","v":0},{"$f":"IF(AW$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AV237)))*(IF(AW$5=$G237,0.5,1))","v":0},{"$f":"IF(AX$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AW237)))*(IF(AX$5=$G237,0.5,1))","v":0},{"$f":"IF(AY$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AX237)))*(IF(AY$5=$G237,0.5,1))","v":0},{"$f":"IF(AZ$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AY237)))*(IF(AZ$5=$G237,0.5,1))","v":0},{"$f":"IF(BA$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:AZ237)))*(IF(BA$5=$G237,0.5,1))","v":0},{"$f":"IF(BB$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:BA237)))*(IF(BB$5=$G237,0.5,1))","v":0},{"$f":"IF(BC$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:BB237)))*(IF(BC$5=$G237,0.5,1))","v":0},{"$f":"IF(BD$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:BC237)))*(IF(BD$5=$G237,0.5,1))","v":0},{"$f":"IF(BE$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:BD237)))*(IF(BE$5=$G237,0.5,1))","v":0},{"$f":"IF(BF$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:BE237)))*(IF(BF$5=$G237,0.5,1))","v":0},{"$f":"IF(BG$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:BF237)))*(IF(BG$5=$G237,0.5,1))","v":0},{"$f":"IF(BH$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:BG237)))*(IF(BH$5=$G237,0.5,1))","v":0},{"$f":"IF(BI$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:BH237)))*(IF(BI$5=$G237,0.5,1))","v":0},{"$f":"IF(BJ$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:BI237)))*(IF(BJ$5=$G237,0.5,1))","v":0},{"$f":"IF(BK$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:BJ237)))*(IF(BK$5=$G237,0.5,1))","v":0},{"$f":"IF(BL$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:BK237)))*(IF(BL$5=$G237,0.5,1))","v":0},{"$f":"IF(BM$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:BL237)))*(IF(BM$5=$G237,0.5,1))","v":0},{"$f":"IF(BN$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:BM237)))*(IF(BN$5=$G237,0.5,1))","v":0},{"$f":"IF(BO$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:BN237)))*(IF(BO$5=$G237,0.5,1))","v":0},{"$f":"IF(BP$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:BO237)))*(IF(BP$5=$G237,0.5,1))","v":0},{"$f":"IF(BQ$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:BP237)))*(IF(BQ$5=$G237,0.5,1))","v":0},{"$f":"IF(BR$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:BQ237)))*(IF(BR$5=$G237,0.5,1))","v":0},{"$f":"IF(BS$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:BR237)))*(IF(BS$5=$G237,0.5,1))","v":0},{"$f":"IF(BT$5<$G237,0,MAX($I237*$H237,$I237-SUM($K237:BS237)))*(IF(BT$5=$G237,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","SN5C",null,2016,4.2999999999999997E-2,0,0,null,{"$f":"IF(L$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:K238)))*(IF(L$5=$G238,0.5,1))","v":0},{"$f":"IF(M$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:L238)))*(IF(M$5=$G238,0.5,1))","v":0},{"$f":"IF(N$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:M238)))*(IF(N$5=$G238,0.5,1))","v":0},{"$f":"IF(O$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:N238)))*(IF(O$5=$G238,0.5,1))","v":0},{"$f":"IF(P$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:O238)))*(IF(P$5=$G238,0.5,1))","v":0},{"$f":"IF(Q$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:P238)))*(IF(Q$5=$G238,0.5,1))","v":0},{"$f":"IF(R$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:Q238)))*(IF(R$5=$G238,0.5,1))","v":0},{"$f":"IF(S$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:R238)))*(IF(S$5=$G238,0.5,1))","v":0},{"$f":"IF(T$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:S238)))*(IF(T$5=$G238,0.5,1))","v":0},{"$f":"IF(U$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:T238)))*(IF(U$5=$G238,0.5,1))","v":0},{"$f":"IF(V$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:U238)))*(IF(V$5=$G238,0.5,1))","v":0},{"$f":"IF(W$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:V238)))*(IF(W$5=$G238,0.5,1))","v":0},{"$f":"IF(X$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:W238)))*(IF(X$5=$G238,0.5,1))","v":0},{"$f":"IF(Y$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:X238)))*(IF(Y$5=$G238,0.5,1))","v":0},{"$f":"IF(Z$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:Y238)))*(IF(Z$5=$G238,0.5,1))","v":0},{"$f":"IF(AA$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:Z238)))*(IF(AA$5=$G238,0.5,1))","v":0},{"$f":"IF(AB$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AA238)))*(IF(AB$5=$G238,0.5,1))","v":0},{"$f":"IF(AC$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AB238)))*(IF(AC$5=$G238,0.5,1))","v":0},{"$f":"IF(AD$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AC238)))*(IF(AD$5=$G238,0.5,1))","v":0},{"$f":"IF(AE$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AD238)))*(IF(AE$5=$G238,0.5,1))","v":0},{"$f":"IF(AF$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AE238)))*(IF(AF$5=$G238,0.5,1))","v":0},{"$f":"IF(AG$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AF238)))*(IF(AG$5=$G238,0.5,1))","v":0},{"$f":"IF(AH$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AG238)))*(IF(AH$5=$G238,0.5,1))","v":0},{"$f":"IF(AI$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AH238)))*(IF(AI$5=$G238,0.5,1))","v":0},{"$f":"IF(AJ$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AI238)))*(IF(AJ$5=$G238,0.5,1))","v":0},{"$f":"IF(AK$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AJ238)))*(IF(AK$5=$G238,0.5,1))","v":0},{"$f":"IF(AL$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AK238)))*(IF(AL$5=$G238,0.5,1))","v":0},{"$f":"IF(AM$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AL238)))*(IF(AM$5=$G238,0.5,1))","v":0},{"$f":"IF(AN$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AM238)))*(IF(AN$5=$G238,0.5,1))","v":0},{"$f":"IF(AO$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AN238)))*(IF(AO$5=$G238,0.5,1))","v":0},{"$f":"IF(AP$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AO238)))*(IF(AP$5=$G238,0.5,1))","v":0},{"$f":"IF(AQ$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AP238)))*(IF(AQ$5=$G238,0.5,1))","v":0},{"$f":"IF(AR$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AQ238)))*(IF(AR$5=$G238,0.5,1))","v":0},{"$f":"IF(AS$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AR238)))*(IF(AS$5=$G238,0.5,1))","v":0},{"$f":"IF(AT$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AS238)))*(IF(AT$5=$G238,0.5,1))","v":0},{"$f":"IF(AU$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AT238)))*(IF(AU$5=$G238,0.5,1))","v":0},{"$f":"IF(AV$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AU238)))*(IF(AV$5=$G238,0.5,1))","v":0},{"$f":"IF(AW$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AV238)))*(IF(AW$5=$G238,0.5,1))","v":0},{"$f":"IF(AX$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AW238)))*(IF(AX$5=$G238,0.5,1))","v":0},{"$f":"IF(AY$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AX238)))*(IF(AY$5=$G238,0.5,1))","v":0},{"$f":"IF(AZ$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AY238)))*(IF(AZ$5=$G238,0.5,1))","v":0},{"$f":"IF(BA$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:AZ238)))*(IF(BA$5=$G238,0.5,1))","v":0},{"$f":"IF(BB$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:BA238)))*(IF(BB$5=$G238,0.5,1))","v":0},{"$f":"IF(BC$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:BB238)))*(IF(BC$5=$G238,0.5,1))","v":0},{"$f":"IF(BD$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:BC238)))*(IF(BD$5=$G238,0.5,1))","v":0},{"$f":"IF(BE$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:BD238)))*(IF(BE$5=$G238,0.5,1))","v":0},{"$f":"IF(BF$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:BE238)))*(IF(BF$5=$G238,0.5,1))","v":0},{"$f":"IF(BG$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:BF238)))*(IF(BG$5=$G238,0.5,1))","v":0},{"$f":"IF(BH$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:BG238)))*(IF(BH$5=$G238,0.5,1))","v":0},{"$f":"IF(BI$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:BH238)))*(IF(BI$5=$G238,0.5,1))","v":0},{"$f":"IF(BJ$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:BI238)))*(IF(BJ$5=$G238,0.5,1))","v":0},{"$f":"IF(BK$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:BJ238)))*(IF(BK$5=$G238,0.5,1))","v":0},{"$f":"IF(BL$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:BK238)))*(IF(BL$5=$G238,0.5,1))","v":0},{"$f":"IF(BM$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:BL238)))*(IF(BM$5=$G238,0.5,1))","v":0},{"$f":"IF(BN$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:BM238)))*(IF(BN$5=$G238,0.5,1))","v":0},{"$f":"IF(BO$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:BN238)))*(IF(BO$5=$G238,0.5,1))","v":0},{"$f":"IF(BP$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:BO238)))*(IF(BP$5=$G238,0.5,1))","v":0},{"$f":"IF(BQ$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:BP238)))*(IF(BQ$5=$G238,0.5,1))","v":0},{"$f":"IF(BR$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:BQ238)))*(IF(BR$5=$G238,0.5,1))","v":0},{"$f":"IF(BS$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:BR238)))*(IF(BS$5=$G238,0.5,1))","v":0},{"$f":"IF(BT$5<$G238,0,MAX($I238*$H238,$I238-SUM($K238:BS238)))*(IF(BT$5=$G238,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","SN5D",null,2017,4.2999999999999997E-2,0,0,null,{"$f":"IF(L$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:K239)))*(IF(L$5=$G239,0.5,1))","v":0},{"$f":"IF(M$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:L239)))*(IF(M$5=$G239,0.5,1))","v":0},{"$f":"IF(N$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:M239)))*(IF(N$5=$G239,0.5,1))","v":0},{"$f":"IF(O$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:N239)))*(IF(O$5=$G239,0.5,1))","v":0},{"$f":"IF(P$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:O239)))*(IF(P$5=$G239,0.5,1))","v":0},{"$f":"IF(Q$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:P239)))*(IF(Q$5=$G239,0.5,1))","v":0},{"$f":"IF(R$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:Q239)))*(IF(R$5=$G239,0.5,1))","v":0},{"$f":"IF(S$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:R239)))*(IF(S$5=$G239,0.5,1))","v":0},{"$f":"IF(T$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:S239)))*(IF(T$5=$G239,0.5,1))","v":0},{"$f":"IF(U$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:T239)))*(IF(U$5=$G239,0.5,1))","v":0},{"$f":"IF(V$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:U239)))*(IF(V$5=$G239,0.5,1))","v":0},{"$f":"IF(W$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:V239)))*(IF(W$5=$G239,0.5,1))","v":0},{"$f":"IF(X$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:W239)))*(IF(X$5=$G239,0.5,1))","v":0},{"$f":"IF(Y$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:X239)))*(IF(Y$5=$G239,0.5,1))","v":0},{"$f":"IF(Z$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:Y239)))*(IF(Z$5=$G239,0.5,1))","v":0},{"$f":"IF(AA$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:Z239)))*(IF(AA$5=$G239,0.5,1))","v":0},{"$f":"IF(AB$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AA239)))*(IF(AB$5=$G239,0.5,1))","v":0},{"$f":"IF(AC$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AB239)))*(IF(AC$5=$G239,0.5,1))","v":0},{"$f":"IF(AD$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AC239)))*(IF(AD$5=$G239,0.5,1))","v":0},{"$f":"IF(AE$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AD239)))*(IF(AE$5=$G239,0.5,1))","v":0},{"$f":"IF(AF$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AE239)))*(IF(AF$5=$G239,0.5,1))","v":0},{"$f":"IF(AG$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AF239)))*(IF(AG$5=$G239,0.5,1))","v":0},{"$f":"IF(AH$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AG239)))*(IF(AH$5=$G239,0.5,1))","v":0},{"$f":"IF(AI$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AH239)))*(IF(AI$5=$G239,0.5,1))","v":0},{"$f":"IF(AJ$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AI239)))*(IF(AJ$5=$G239,0.5,1))","v":0},{"$f":"IF(AK$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AJ239)))*(IF(AK$5=$G239,0.5,1))","v":0},{"$f":"IF(AL$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AK239)))*(IF(AL$5=$G239,0.5,1))","v":0},{"$f":"IF(AM$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AL239)))*(IF(AM$5=$G239,0.5,1))","v":0},{"$f":"IF(AN$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AM239)))*(IF(AN$5=$G239,0.5,1))","v":0},{"$f":"IF(AO$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AN239)))*(IF(AO$5=$G239,0.5,1))","v":0},{"$f":"IF(AP$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AO239)))*(IF(AP$5=$G239,0.5,1))","v":0},{"$f":"IF(AQ$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AP239)))*(IF(AQ$5=$G239,0.5,1))","v":0},{"$f":"IF(AR$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AQ239)))*(IF(AR$5=$G239,0.5,1))","v":0},{"$f":"IF(AS$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AR239)))*(IF(AS$5=$G239,0.5,1))","v":0},{"$f":"IF(AT$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AS239)))*(IF(AT$5=$G239,0.5,1))","v":0},{"$f":"IF(AU$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AT239)))*(IF(AU$5=$G239,0.5,1))","v":0},{"$f":"IF(AV$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AU239)))*(IF(AV$5=$G239,0.5,1))","v":0},{"$f":"IF(AW$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AV239)))*(IF(AW$5=$G239,0.5,1))","v":0},{"$f":"IF(AX$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AW239)))*(IF(AX$5=$G239,0.5,1))","v":0},{"$f":"IF(AY$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AX239)))*(IF(AY$5=$G239,0.5,1))","v":0},{"$f":"IF(AZ$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AY239)))*(IF(AZ$5=$G239,0.5,1))","v":0},{"$f":"IF(BA$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:AZ239)))*(IF(BA$5=$G239,0.5,1))","v":0},{"$f":"IF(BB$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:BA239)))*(IF(BB$5=$G239,0.5,1))","v":0},{"$f":"IF(BC$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:BB239)))*(IF(BC$5=$G239,0.5,1))","v":0},{"$f":"IF(BD$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:BC239)))*(IF(BD$5=$G239,0.5,1))","v":0},{"$f":"IF(BE$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:BD239)))*(IF(BE$5=$G239,0.5,1))","v":0},{"$f":"IF(BF$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:BE239)))*(IF(BF$5=$G239,0.5,1))","v":0},{"$f":"IF(BG$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:BF239)))*(IF(BG$5=$G239,0.5,1))","v":0},{"$f":"IF(BH$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:BG239)))*(IF(BH$5=$G239,0.5,1))","v":0},{"$f":"IF(BI$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:BH239)))*(IF(BI$5=$G239,0.5,1))","v":0},{"$f":"IF(BJ$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:BI239)))*(IF(BJ$5=$G239,0.5,1))","v":0},{"$f":"IF(BK$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:BJ239)))*(IF(BK$5=$G239,0.5,1))","v":0},{"$f":"IF(BL$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:BK239)))*(IF(BL$5=$G239,0.5,1))","v":0},{"$f":"IF(BM$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:BL239)))*(IF(BM$5=$G239,0.5,1))","v":0},{"$f":"IF(BN$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:BM239)))*(IF(BN$5=$G239,0.5,1))","v":0},{"$f":"IF(BO$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:BN239)))*(IF(BO$5=$G239,0.5,1))","v":0},{"$f":"IF(BP$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:BO239)))*(IF(BP$5=$G239,0.5,1))","v":0},{"$f":"IF(BQ$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:BP239)))*(IF(BQ$5=$G239,0.5,1))","v":0},{"$f":"IF(BR$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:BQ239)))*(IF(BR$5=$G239,0.5,1))","v":0},{"$f":"IF(BS$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:BR239)))*(IF(BS$5=$G239,0.5,1))","v":0},{"$f":"IF(BT$5<$G239,0,MAX($I239*$H239,$I239-SUM($K239:BS239)))*(IF(BT$5=$G239,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","TP5A",null,2017,4.2999999999999997E-2,0,0,null,{"$f":"IF(L$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:K240)))*(IF(L$5=$G240,0.5,1))","v":0},{"$f":"IF(M$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:L240)))*(IF(M$5=$G240,0.5,1))","v":0},{"$f":"IF(N$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:M240)))*(IF(N$5=$G240,0.5,1))","v":0},{"$f":"IF(O$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:N240)))*(IF(O$5=$G240,0.5,1))","v":0},{"$f":"IF(P$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:O240)))*(IF(P$5=$G240,0.5,1))","v":0},{"$f":"IF(Q$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:P240)))*(IF(Q$5=$G240,0.5,1))","v":0},{"$f":"IF(R$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:Q240)))*(IF(R$5=$G240,0.5,1))","v":0},{"$f":"IF(S$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:R240)))*(IF(S$5=$G240,0.5,1))","v":0},{"$f":"IF(T$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:S240)))*(IF(T$5=$G240,0.5,1))","v":0},{"$f":"IF(U$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:T240)))*(IF(U$5=$G240,0.5,1))","v":0},{"$f":"IF(V$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:U240)))*(IF(V$5=$G240,0.5,1))","v":0},{"$f":"IF(W$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:V240)))*(IF(W$5=$G240,0.5,1))","v":0},{"$f":"IF(X$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:W240)))*(IF(X$5=$G240,0.5,1))","v":0},{"$f":"IF(Y$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:X240)))*(IF(Y$5=$G240,0.5,1))","v":0},{"$f":"IF(Z$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:Y240)))*(IF(Z$5=$G240,0.5,1))","v":0},{"$f":"IF(AA$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:Z240)))*(IF(AA$5=$G240,0.5,1))","v":0},{"$f":"IF(AB$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AA240)))*(IF(AB$5=$G240,0.5,1))","v":0},{"$f":"IF(AC$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AB240)))*(IF(AC$5=$G240,0.5,1))","v":0},{"$f":"IF(AD$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AC240)))*(IF(AD$5=$G240,0.5,1))","v":0},{"$f":"IF(AE$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AD240)))*(IF(AE$5=$G240,0.5,1))","v":0},{"$f":"IF(AF$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AE240)))*(IF(AF$5=$G240,0.5,1))","v":0},{"$f":"IF(AG$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AF240)))*(IF(AG$5=$G240,0.5,1))","v":0},{"$f":"IF(AH$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AG240)))*(IF(AH$5=$G240,0.5,1))","v":0},{"$f":"IF(AI$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AH240)))*(IF(AI$5=$G240,0.5,1))","v":0},{"$f":"IF(AJ$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AI240)))*(IF(AJ$5=$G240,0.5,1))","v":0},{"$f":"IF(AK$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AJ240)))*(IF(AK$5=$G240,0.5,1))","v":0},{"$f":"IF(AL$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AK240)))*(IF(AL$5=$G240,0.5,1))","v":0},{"$f":"IF(AM$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AL240)))*(IF(AM$5=$G240,0.5,1))","v":0},{"$f":"IF(AN$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AM240)))*(IF(AN$5=$G240,0.5,1))","v":0},{"$f":"IF(AO$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AN240)))*(IF(AO$5=$G240,0.5,1))","v":0},{"$f":"IF(AP$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AO240)))*(IF(AP$5=$G240,0.5,1))","v":0},{"$f":"IF(AQ$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AP240)))*(IF(AQ$5=$G240,0.5,1))","v":0},{"$f":"IF(AR$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AQ240)))*(IF(AR$5=$G240,0.5,1))","v":0},{"$f":"IF(AS$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AR240)))*(IF(AS$5=$G240,0.5,1))","v":0},{"$f":"IF(AT$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AS240)))*(IF(AT$5=$G240,0.5,1))","v":0},{"$f":"IF(AU$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AT240)))*(IF(AU$5=$G240,0.5,1))","v":0},{"$f":"IF(AV$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AU240)))*(IF(AV$5=$G240,0.5,1))","v":0},{"$f":"IF(AW$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AV240)))*(IF(AW$5=$G240,0.5,1))","v":0},{"$f":"IF(AX$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AW240)))*(IF(AX$5=$G240,0.5,1))","v":0},{"$f":"IF(AY$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AX240)))*(IF(AY$5=$G240,0.5,1))","v":0},{"$f":"IF(AZ$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AY240)))*(IF(AZ$5=$G240,0.5,1))","v":0},{"$f":"IF(BA$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:AZ240)))*(IF(BA$5=$G240,0.5,1))","v":0},{"$f":"IF(BB$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:BA240)))*(IF(BB$5=$G240,0.5,1))","v":0},{"$f":"IF(BC$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:BB240)))*(IF(BC$5=$G240,0.5,1))","v":0},{"$f":"IF(BD$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:BC240)))*(IF(BD$5=$G240,0.5,1))","v":0},{"$f":"IF(BE$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:BD240)))*(IF(BE$5=$G240,0.5,1))","v":0},{"$f":"IF(BF$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:BE240)))*(IF(BF$5=$G240,0.5,1))","v":0},{"$f":"IF(BG$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:BF240)))*(IF(BG$5=$G240,0.5,1))","v":0},{"$f":"IF(BH$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:BG240)))*(IF(BH$5=$G240,0.5,1))","v":0},{"$f":"IF(BI$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:BH240)))*(IF(BI$5=$G240,0.5,1))","v":0},{"$f":"IF(BJ$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:BI240)))*(IF(BJ$5=$G240,0.5,1))","v":0},{"$f":"IF(BK$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:BJ240)))*(IF(BK$5=$G240,0.5,1))","v":0},{"$f":"IF(BL$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:BK240)))*(IF(BL$5=$G240,0.5,1))","v":0},{"$f":"IF(BM$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:BL240)))*(IF(BM$5=$G240,0.5,1))","v":0},{"$f":"IF(BN$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:BM240)))*(IF(BN$5=$G240,0.5,1))","v":0},{"$f":"IF(BO$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:BN240)))*(IF(BO$5=$G240,0.5,1))","v":0},{"$f":"IF(BP$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:BO240)))*(IF(BP$5=$G240,0.5,1))","v":0},{"$f":"IF(BQ$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:BP240)))*(IF(BQ$5=$G240,0.5,1))","v":0},{"$f":"IF(BR$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:BQ240)))*(IF(BR$5=$G240,0.5,1))","v":0},{"$f":"IF(BS$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:BR240)))*(IF(BS$5=$G240,0.5,1))","v":0},{"$f":"IF(BT$5<$G240,0,MAX($I240*$H240,$I240-SUM($K240:BS240)))*(IF(BT$5=$G240,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","TP5B",null,2017,4.2000000000000003E-2,0,0,null,{"$f":"IF(L$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:K241)))*(IF(L$5=$G241,0.5,1))","v":0},{"$f":"IF(M$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:L241)))*(IF(M$5=$G241,0.5,1))","v":0},{"$f":"IF(N$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:M241)))*(IF(N$5=$G241,0.5,1))","v":0},{"$f":"IF(O$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:N241)))*(IF(O$5=$G241,0.5,1))","v":0},{"$f":"IF(P$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:O241)))*(IF(P$5=$G241,0.5,1))","v":0},{"$f":"IF(Q$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:P241)))*(IF(Q$5=$G241,0.5,1))","v":0},{"$f":"IF(R$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:Q241)))*(IF(R$5=$G241,0.5,1))","v":0},{"$f":"IF(S$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:R241)))*(IF(S$5=$G241,0.5,1))","v":0},{"$f":"IF(T$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:S241)))*(IF(T$5=$G241,0.5,1))","v":0},{"$f":"IF(U$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:T241)))*(IF(U$5=$G241,0.5,1))","v":0},{"$f":"IF(V$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:U241)))*(IF(V$5=$G241,0.5,1))","v":0},{"$f":"IF(W$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:V241)))*(IF(W$5=$G241,0.5,1))","v":0},{"$f":"IF(X$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:W241)))*(IF(X$5=$G241,0.5,1))","v":0},{"$f":"IF(Y$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:X241)))*(IF(Y$5=$G241,0.5,1))","v":0},{"$f":"IF(Z$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:Y241)))*(IF(Z$5=$G241,0.5,1))","v":0},{"$f":"IF(AA$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:Z241)))*(IF(AA$5=$G241,0.5,1))","v":0},{"$f":"IF(AB$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AA241)))*(IF(AB$5=$G241,0.5,1))","v":0},{"$f":"IF(AC$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AB241)))*(IF(AC$5=$G241,0.5,1))","v":0},{"$f":"IF(AD$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AC241)))*(IF(AD$5=$G241,0.5,1))","v":0},{"$f":"IF(AE$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AD241)))*(IF(AE$5=$G241,0.5,1))","v":0},{"$f":"IF(AF$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AE241)))*(IF(AF$5=$G241,0.5,1))","v":0},{"$f":"IF(AG$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AF241)))*(IF(AG$5=$G241,0.5,1))","v":0},{"$f":"IF(AH$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AG241)))*(IF(AH$5=$G241,0.5,1))","v":0},{"$f":"IF(AI$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AH241)))*(IF(AI$5=$G241,0.5,1))","v":0},{"$f":"IF(AJ$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AI241)))*(IF(AJ$5=$G241,0.5,1))","v":0},{"$f":"IF(AK$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AJ241)))*(IF(AK$5=$G241,0.5,1))","v":0},{"$f":"IF(AL$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AK241)))*(IF(AL$5=$G241,0.5,1))","v":0},{"$f":"IF(AM$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AL241)))*(IF(AM$5=$G241,0.5,1))","v":0},{"$f":"IF(AN$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AM241)))*(IF(AN$5=$G241,0.5,1))","v":0},{"$f":"IF(AO$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AN241)))*(IF(AO$5=$G241,0.5,1))","v":0},{"$f":"IF(AP$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AO241)))*(IF(AP$5=$G241,0.5,1))","v":0},{"$f":"IF(AQ$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AP241)))*(IF(AQ$5=$G241,0.5,1))","v":0},{"$f":"IF(AR$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AQ241)))*(IF(AR$5=$G241,0.5,1))","v":0},{"$f":"IF(AS$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AR241)))*(IF(AS$5=$G241,0.5,1))","v":0},{"$f":"IF(AT$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AS241)))*(IF(AT$5=$G241,0.5,1))","v":0},{"$f":"IF(AU$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AT241)))*(IF(AU$5=$G241,0.5,1))","v":0},{"$f":"IF(AV$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AU241)))*(IF(AV$5=$G241,0.5,1))","v":0},{"$f":"IF(AW$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AV241)))*(IF(AW$5=$G241,0.5,1))","v":0},{"$f":"IF(AX$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AW241)))*(IF(AX$5=$G241,0.5,1))","v":0},{"$f":"IF(AY$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AX241)))*(IF(AY$5=$G241,0.5,1))","v":0},{"$f":"IF(AZ$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AY241)))*(IF(AZ$5=$G241,0.5,1))","v":0},{"$f":"IF(BA$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:AZ241)))*(IF(BA$5=$G241,0.5,1))","v":0},{"$f":"IF(BB$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:BA241)))*(IF(BB$5=$G241,0.5,1))","v":0},{"$f":"IF(BC$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:BB241)))*(IF(BC$5=$G241,0.5,1))","v":0},{"$f":"IF(BD$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:BC241)))*(IF(BD$5=$G241,0.5,1))","v":0},{"$f":"IF(BE$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:BD241)))*(IF(BE$5=$G241,0.5,1))","v":0},{"$f":"IF(BF$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:BE241)))*(IF(BF$5=$G241,0.5,1))","v":0},{"$f":"IF(BG$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:BF241)))*(IF(BG$5=$G241,0.5,1))","v":0},{"$f":"IF(BH$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:BG241)))*(IF(BH$5=$G241,0.5,1))","v":0},{"$f":"IF(BI$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:BH241)))*(IF(BI$5=$G241,0.5,1))","v":0},{"$f":"IF(BJ$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:BI241)))*(IF(BJ$5=$G241,0.5,1))","v":0},{"$f":"IF(BK$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:BJ241)))*(IF(BK$5=$G241,0.5,1))","v":0},{"$f":"IF(BL$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:BK241)))*(IF(BL$5=$G241,0.5,1))","v":0},{"$f":"IF(BM$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:BL241)))*(IF(BM$5=$G241,0.5,1))","v":0},{"$f":"IF(BN$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:BM241)))*(IF(BN$5=$G241,0.5,1))","v":0},{"$f":"IF(BO$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:BN241)))*(IF(BO$5=$G241,0.5,1))","v":0},{"$f":"IF(BP$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:BO241)))*(IF(BP$5=$G241,0.5,1))","v":0},{"$f":"IF(BQ$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:BP241)))*(IF(BQ$5=$G241,0.5,1))","v":0},{"$f":"IF(BR$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:BQ241)))*(IF(BR$5=$G241,0.5,1))","v":0},{"$f":"IF(BS$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:BR241)))*(IF(BS$5=$G241,0.5,1))","v":0},{"$f":"IF(BT$5<$G241,0,MAX($I241*$H241,$I241-SUM($K241:BS241)))*(IF(BT$5=$G241,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","TP5C",null,2017,4.2000000000000003E-2,0,0,null,{"$f":"IF(L$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:K242)))*(IF(L$5=$G242,0.5,1))","v":0},{"$f":"IF(M$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:L242)))*(IF(M$5=$G242,0.5,1))","v":0},{"$f":"IF(N$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:M242)))*(IF(N$5=$G242,0.5,1))","v":0},{"$f":"IF(O$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:N242)))*(IF(O$5=$G242,0.5,1))","v":0},{"$f":"IF(P$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:O242)))*(IF(P$5=$G242,0.5,1))","v":0},{"$f":"IF(Q$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:P242)))*(IF(Q$5=$G242,0.5,1))","v":0},{"$f":"IF(R$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:Q242)))*(IF(R$5=$G242,0.5,1))","v":0},{"$f":"IF(S$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:R242)))*(IF(S$5=$G242,0.5,1))","v":0},{"$f":"IF(T$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:S242)))*(IF(T$5=$G242,0.5,1))","v":0},{"$f":"IF(U$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:T242)))*(IF(U$5=$G242,0.5,1))","v":0},{"$f":"IF(V$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:U242)))*(IF(V$5=$G242,0.5,1))","v":0},{"$f":"IF(W$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:V242)))*(IF(W$5=$G242,0.5,1))","v":0},{"$f":"IF(X$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:W242)))*(IF(X$5=$G242,0.5,1))","v":0},{"$f":"IF(Y$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:X242)))*(IF(Y$5=$G242,0.5,1))","v":0},{"$f":"IF(Z$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:Y242)))*(IF(Z$5=$G242,0.5,1))","v":0},{"$f":"IF(AA$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:Z242)))*(IF(AA$5=$G242,0.5,1))","v":0},{"$f":"IF(AB$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AA242)))*(IF(AB$5=$G242,0.5,1))","v":0},{"$f":"IF(AC$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AB242)))*(IF(AC$5=$G242,0.5,1))","v":0},{"$f":"IF(AD$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AC242)))*(IF(AD$5=$G242,0.5,1))","v":0},{"$f":"IF(AE$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AD242)))*(IF(AE$5=$G242,0.5,1))","v":0},{"$f":"IF(AF$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AE242)))*(IF(AF$5=$G242,0.5,1))","v":0},{"$f":"IF(AG$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AF242)))*(IF(AG$5=$G242,0.5,1))","v":0},{"$f":"IF(AH$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AG242)))*(IF(AH$5=$G242,0.5,1))","v":0},{"$f":"IF(AI$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AH242)))*(IF(AI$5=$G242,0.5,1))","v":0},{"$f":"IF(AJ$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AI242)))*(IF(AJ$5=$G242,0.5,1))","v":0},{"$f":"IF(AK$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AJ242)))*(IF(AK$5=$G242,0.5,1))","v":0},{"$f":"IF(AL$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AK242)))*(IF(AL$5=$G242,0.5,1))","v":0},{"$f":"IF(AM$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AL242)))*(IF(AM$5=$G242,0.5,1))","v":0},{"$f":"IF(AN$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AM242)))*(IF(AN$5=$G242,0.5,1))","v":0},{"$f":"IF(AO$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AN242)))*(IF(AO$5=$G242,0.5,1))","v":0},{"$f":"IF(AP$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AO242)))*(IF(AP$5=$G242,0.5,1))","v":0},{"$f":"IF(AQ$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AP242)))*(IF(AQ$5=$G242,0.5,1))","v":0},{"$f":"IF(AR$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AQ242)))*(IF(AR$5=$G242,0.5,1))","v":0},{"$f":"IF(AS$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AR242)))*(IF(AS$5=$G242,0.5,1))","v":0},{"$f":"IF(AT$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AS242)))*(IF(AT$5=$G242,0.5,1))","v":0},{"$f":"IF(AU$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AT242)))*(IF(AU$5=$G242,0.5,1))","v":0},{"$f":"IF(AV$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AU242)))*(IF(AV$5=$G242,0.5,1))","v":0},{"$f":"IF(AW$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AV242)))*(IF(AW$5=$G242,0.5,1))","v":0},{"$f":"IF(AX$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AW242)))*(IF(AX$5=$G242,0.5,1))","v":0},{"$f":"IF(AY$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AX242)))*(IF(AY$5=$G242,0.5,1))","v":0},{"$f":"IF(AZ$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AY242)))*(IF(AZ$5=$G242,0.5,1))","v":0},{"$f":"IF(BA$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:AZ242)))*(IF(BA$5=$G242,0.5,1))","v":0},{"$f":"IF(BB$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:BA242)))*(IF(BB$5=$G242,0.5,1))","v":0},{"$f":"IF(BC$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:BB242)))*(IF(BC$5=$G242,0.5,1))","v":0},{"$f":"IF(BD$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:BC242)))*(IF(BD$5=$G242,0.5,1))","v":0},{"$f":"IF(BE$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:BD242)))*(IF(BE$5=$G242,0.5,1))","v":0},{"$f":"IF(BF$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:BE242)))*(IF(BF$5=$G242,0.5,1))","v":0},{"$f":"IF(BG$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:BF242)))*(IF(BG$5=$G242,0.5,1))","v":0},{"$f":"IF(BH$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:BG242)))*(IF(BH$5=$G242,0.5,1))","v":0},{"$f":"IF(BI$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:BH242)))*(IF(BI$5=$G242,0.5,1))","v":0},{"$f":"IF(BJ$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:BI242)))*(IF(BJ$5=$G242,0.5,1))","v":0},{"$f":"IF(BK$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:BJ242)))*(IF(BK$5=$G242,0.5,1))","v":0},{"$f":"IF(BL$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:BK242)))*(IF(BL$5=$G242,0.5,1))","v":0},{"$f":"IF(BM$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:BL242)))*(IF(BM$5=$G242,0.5,1))","v":0},{"$f":"IF(BN$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:BM242)))*(IF(BN$5=$G242,0.5,1))","v":0},{"$f":"IF(BO$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:BN242)))*(IF(BO$5=$G242,0.5,1))","v":0},{"$f":"IF(BP$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:BO242)))*(IF(BP$5=$G242,0.5,1))","v":0},{"$f":"IF(BQ$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:BP242)))*(IF(BQ$5=$G242,0.5,1))","v":0},{"$f":"IF(BR$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:BQ242)))*(IF(BR$5=$G242,0.5,1))","v":0},{"$f":"IF(BS$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:BR242)))*(IF(BS$5=$G242,0.5,1))","v":0},{"$f":"IF(BT$5<$G242,0,MAX($I242*$H242,$I242-SUM($K242:BS242)))*(IF(BT$5=$G242,0.5,1))","v":0}]
[null,null,null,"Amortization of Buyback","TP5D",null,2017,4.2000000000000003E-2,0,0,null,{"$f":"IF(L$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:K243)))*(IF(L$5=$G243,0.5,1))","v":0},{"$f":"IF(M$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:L243)))*(IF(M$5=$G243,0.5,1))","v":0},{"$f":"IF(N$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:M243)))*(IF(N$5=$G243,0.5,1))","v":0},{"$f":"IF(O$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:N243)))*(IF(O$5=$G243,0.5,1))","v":0},{"$f":"IF(P$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:O243)))*(IF(P$5=$G243,0.5,1))","v":0},{"$f":"IF(Q$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:P243)))*(IF(Q$5=$G243,0.5,1))","v":0},{"$f":"IF(R$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:Q243)))*(IF(R$5=$G243,0.5,1))","v":0},{"$f":"IF(S$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:R243)))*(IF(S$5=$G243,0.5,1))","v":0},{"$f":"IF(T$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:S243)))*(IF(T$5=$G243,0.5,1))","v":0},{"$f":"IF(U$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:T243)))*(IF(U$5=$G243,0.5,1))","v":0},{"$f":"IF(V$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:U243)))*(IF(V$5=$G243,0.5,1))","v":0},{"$f":"IF(W$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:V243)))*(IF(W$5=$G243,0.5,1))","v":0},{"$f":"IF(X$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:W243)))*(IF(X$5=$G243,0.5,1))","v":0},{"$f":"IF(Y$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:X243)))*(IF(Y$5=$G243,0.5,1))","v":0},{"$f":"IF(Z$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:Y243)))*(IF(Z$5=$G243,0.5,1))","v":0},{"$f":"IF(AA$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:Z243)))*(IF(AA$5=$G243,0.5,1))","v":0},{"$f":"IF(AB$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AA243)))*(IF(AB$5=$G243,0.5,1))","v":0},{"$f":"IF(AC$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AB243)))*(IF(AC$5=$G243,0.5,1))","v":0},{"$f":"IF(AD$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AC243)))*(IF(AD$5=$G243,0.5,1))","v":0},{"$f":"IF(AE$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AD243)))*(IF(AE$5=$G243,0.5,1))","v":0},{"$f":"IF(AF$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AE243)))*(IF(AF$5=$G243,0.5,1))","v":0},{"$f":"IF(AG$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AF243)))*(IF(AG$5=$G243,0.5,1))","v":0},{"$f":"IF(AH$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AG243)))*(IF(AH$5=$G243,0.5,1))","v":0},{"$f":"IF(AI$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AH243)))*(IF(AI$5=$G243,0.5,1))","v":0},{"$f":"IF(AJ$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AI243)))*(IF(AJ$5=$G243,0.5,1))","v":0},{"$f":"IF(AK$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AJ243)))*(IF(AK$5=$G243,0.5,1))","v":0},{"$f":"IF(AL$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AK243)))*(IF(AL$5=$G243,0.5,1))","v":0},{"$f":"IF(AM$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AL243)))*(IF(AM$5=$G243,0.5,1))","v":0},{"$f":"IF(AN$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AM243)))*(IF(AN$5=$G243,0.5,1))","v":0},{"$f":"IF(AO$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AN243)))*(IF(AO$5=$G243,0.5,1))","v":0},{"$f":"IF(AP$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AO243)))*(IF(AP$5=$G243,0.5,1))","v":0},{"$f":"IF(AQ$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AP243)))*(IF(AQ$5=$G243,0.5,1))","v":0},{"$f":"IF(AR$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AQ243)))*(IF(AR$5=$G243,0.5,1))","v":0},{"$f":"IF(AS$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AR243)))*(IF(AS$5=$G243,0.5,1))","v":0},{"$f":"IF(AT$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AS243)))*(IF(AT$5=$G243,0.5,1))","v":0},{"$f":"IF(AU$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AT243)))*(IF(AU$5=$G243,0.5,1))","v":0},{"$f":"IF(AV$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AU243)))*(IF(AV$5=$G243,0.5,1))","v":0},{"$f":"IF(AW$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AV243)))*(IF(AW$5=$G243,0.5,1))","v":0},{"$f":"IF(AX$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AW243)))*(IF(AX$5=$G243,0.5,1))","v":0},{"$f":"IF(AY$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AX243)))*(IF(AY$5=$G243,0.5,1))","v":0},{"$f":"IF(AZ$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AY243)))*(IF(AZ$5=$G243,0.5,1))","v":0},{"$f":"IF(BA$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:AZ243)))*(IF(BA$5=$G243,0.5,1))","v":0},{"$f":"IF(BB$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:BA243)))*(IF(BB$5=$G243,0.5,1))","v":0},{"$f":"IF(BC$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:BB243)))*(IF(BC$5=$G243,0.5,1))","v":0},{"$f":"IF(BD$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:BC243)))*(IF(BD$5=$G243,0.5,1))","v":0},{"$f":"IF(BE$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:BD243)))*(IF(BE$5=$G243,0.5,1))","v":0},{"$f":"IF(BF$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:BE243)))*(IF(BF$5=$G243,0.5,1))","v":0},{"$f":"IF(BG$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:BF243)))*(IF(BG$5=$G243,0.5,1))","v":0},{"$f":"IF(BH$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:BG243)))*(IF(BH$5=$G243,0.5,1))","v":0},{"$f":"IF(BI$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:BH243)))*(IF(BI$5=$G243,0.5,1))","v":0},{"$f":"IF(BJ$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:BI243)))*(IF(BJ$5=$G243,0.5,1))","v":0},{"$f":"IF(BK$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:BJ243)))*(IF(BK$5=$G243,0.5,1))","v":0},{"$f":"IF(BL$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:BK243)))*(IF(BL$5=$G243,0.5,1))","v":0},{"$f":"IF(BM$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:BL243)))*(IF(BM$5=$G243,0.5,1))","v":0},{"$f":"IF(BN$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:BM243)))*(IF(BN$5=$G243,0.5,1))","v":0},{"$f":"IF(BO$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:BN243)))*(IF(BO$5=$G243,0.5,1))","v":0},{"$f":"IF(BP$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:BO243)))*(IF(BP$5=$G243,0.5,1))","v":0},{"$f":"IF(BQ$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:BP243)))*(IF(BQ$5=$G243,0.5,1))","v":0},{"$f":"IF(BR$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:BQ243)))*(IF(BR$5=$G243,0.5,1))","v":0},{"$f":"IF(BS$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:BR243)))*(IF(BS$5=$G243,0.5,1))","v":0},{"$f":"IF(BT$5<$G243,0,MAX($I243*$H243,$I243-SUM($K243:BS243)))*(IF(BT$5=$G243,0.5,1))","v":0}]
[null,null,null,"Total Amortization of Buyback",null,null,null,null,{"$f":"SUM(I218:I243)","v":0},0,null,{"$f":"SUM(L218:L243)","v":0},{"$f":"SUM(M218:M243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Buy-back, Ending Balance",null,null,null,null,{"$f":"I188+I216+I244","v":0},{"$f":"J188+J216+J244","v":0},null,{"$f":"L188+L216+L244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Avoided Replacement at End of Life","Lookup",null,"Year","Life","Amount","Sum"]
[]
[null,null,null,"Avoided Replacement, Beginning Balance",null,null,null,null,null,null,null,{"$f":"K308","v":0},{"$f":"L308","v":0},0,0,0,0,0,0,0,0,12175.438677357055,11461.07943432118,88190.917189827844,97415.723114606575,106255.6734854859,143324.35787116899,222193.40013342275,270133.73580211558,286995.12949110923,271743.85856642167,272657.79548578704,256458.07695727958,240258.35842877213,241593.1022342146,224364.59898822373,207136.09574223286,189907.592496242,172679.08925025113,156133.61370154895,139619.46969859395,123105.32569563897,106591.18169268398,90077.037689728997,73562.893686774012,57848.427847059662,42585.025578015753,29897.130637004007,19248.350865326913,11542.99477114585,5823.0388892640922,1810.2002436351599,202.87420043702036,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11]
[]
[null,null,null,"Avoided Replacement at End of Life","FM2A",null,2031,null,15605.707725927496,{"$f":"SUM(L252:BT252)","v":15605.707725927496},null,{"$f":"IF(L$5=$G252,$I252,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15605.707725927496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","FM2B",null,2025,null,13133.193691417237,{"$f":"SUM(L253:BT253)","v":13133.193691417237},null,0,0,0,0,0,0,0,0,0,0,0,13133.193691417237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","FM2C",null,2025,null,13329.275579322079,13329.275579322079,null,0,0,0,0,0,0,0,0,0,0,0,13329.275579322079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","FM2D",null,2025,null,13100.264506393489,13100.264506393489,null,0,0,0,0,0,0,0,0,0,0,0,13100.264506393489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","FM2E",null,2025,null,13133.193691417237,13133.193691417237,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W$5=$G256,$I256,0)","v":13133.193691417237},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM$5=$G256,$I256,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BC$5=$G256,$I256,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS$5=$G256,$I256,0)","v":0},0]
[null,null,null,"Avoided Replacement at End of Life","FM2F",null,2025,null,13231.407146773017,13231.407146773017,null,{"$f":"IF(L$5=$G257,$I257,0)","v":0},0,0,0,0,0,0,0,0,0,0,13231.407146773017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","MR8A",null,2025,null,13198.231708696188,13198.231708696188,null,0,0,0,0,0,0,0,0,0,0,0,13198.231708696188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","MR8B",null,2031,null,15838.704870787302,15838.704870787302,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15838.704870787302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","MR8C",null,2030,null,15113.183635556954,15113.183635556954,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15113.183635556954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","MR8D",null,2030,null,15113.183635556954,15113.183635556954,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15113.183635556954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","MT3A",null,2029,null,14672.993820929083,14672.993820929083,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14672.993820929083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","MT3B",null,2029,null,14603.053503707171,14603.053503707171,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14603.053503707171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","MT3C",null,2030,null,15226.203973271497,15226.203973271497,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15226.203973271497,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","MT3D",null,2030,null,15041.145108818386,15041.145108818386,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15041.145108818386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","SN4A",null,2028,null,14531.092829954659,14531.092829954659,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14531.092829954659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","SN4B",null,2033,null,16639.431645962854,16639.431645962854,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16639.431645962854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","SN4C",null,2029,null,14672.993820929083,14672.993820929083,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14672.993820929083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","SN4D",null,2023,null,12532.618298874992,12532.618298874992,null,0,0,0,0,0,0,0,0,0,12532.618298874992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","SN5A",null,2036,null,18048.854692691613,18048.854692691613,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18048.854692691613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","SN5B",null,2027,null,13798.260549051331,13798.260549051331,null,0,0,0,0,0,0,0,0,0,0,0,0,0,13798.260549051331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB$5=$G271,$I271,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","SN5C",null,2026,null,13594.178659957073,13594.178659957073,null,0,0,0,0,0,0,0,0,0,0,0,0,13594.178659957073,0,0,{"$f":"IF(AA$5=$G272,$I272,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ$5=$G272,$I272,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$5=$G272,$I272,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","SN5D",null,2028,null,14176.57374001893,14176.57374001893,null,{"$f":"IF(L$5=$G273,$I273,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,14176.57374001893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","TP5A",null,2029,null,14745.657214775405,14745.657214775405,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14745.657214775405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","TP5B",null,2028,null,14531.092829954659,14531.092829954659,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14531.092829954659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","TP5C",null,2029,null,14603.053503707171,14603.053503707171,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14603.053503707171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avoided Replacement at End of Life","TP5D",null,2029,null,14709.876261596282,14709.876261596282,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14709.876261596282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Placed in Service",null,null,null,null,{"$f":"SUM(I252:I277)","v":376923.42664604809},376923.42664604814,null,{"$f":"SUM(L252:L277)","v":0},{"$f":"SUM(M252:M277)","v":0},0,0,0,0,0,0,0,12532.618298874992,0,79125.566324019237,13594.178659957073,13798.260549051331,43238.759399928247,88007.628125644187,60493.716353203796,31444.412596714799,0,16639.431645962854,0,0,18048.854692691613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Avoided Depreciation","FM2A",null,{"$f":"G252","v":2031},4.2000000000000003E-2,{"$f":"-I252","v":-15605.707725927496},{"$f":"SUM(L280:BT280)","v":-15605.707725927496},null,{"$f":"IF(L$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:K280)))*(IF(L$5=$G280,0.5,1))","v":0},{"$f":"IF(M$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:L280)))*(IF(M$5=$G280,0.5,1))","v":0},{"$f":"IF(N$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:M280)))*(IF(N$5=$G280,0.5,1))","v":0},{"$f":"IF(O$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:N280)))*(IF(O$5=$G280,0.5,1))","v":0},{"$f":"IF(P$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:O280)))*(IF(P$5=$G280,0.5,1))","v":0},{"$f":"IF(Q$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:P280)))*(IF(Q$5=$G280,0.5,1))","v":0},{"$f":"IF(R$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:Q280)))*(IF(R$5=$G280,0.5,1))","v":0},{"$f":"IF(S$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:R280)))*(IF(S$5=$G280,0.5,1))","v":0},{"$f":"IF(T$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:S280)))*(IF(T$5=$G280,0.5,1))","v":0},{"$f":"IF(U$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:T280)))*(IF(U$5=$G280,0.5,1))","v":0},{"$f":"IF(V$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:U280)))*(IF(V$5=$G280,0.5,1))","v":0},{"$f":"IF(W$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:V280)))*(IF(W$5=$G280,0.5,1))","v":0},{"$f":"IF(X$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:W280)))*(IF(X$5=$G280,0.5,1))","v":0},{"$f":"IF(Y$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:X280)))*(IF(Y$5=$G280,0.5,1))","v":0},{"$f":"IF(Z$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:Y280)))*(IF(Z$5=$G280,0.5,1))","v":0},{"$f":"IF(AA$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:Z280)))*(IF(AA$5=$G280,0.5,1))","v":0},{"$f":"IF(AB$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AA280)))*(IF(AB$5=$G280,0.5,1))","v":0},{"$f":"IF(AC$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AB280)))*(IF(AC$5=$G280,0.5,1))","v":-327.71986224447744},{"$f":"IF(AD$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AC280)))*(IF(AD$5=$G280,0.5,1))","v":-655.43972448895488},{"$f":"IF(AE$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AD280)))*(IF(AE$5=$G280,0.5,1))","v":-655.43972448895488},{"$f":"IF(AF$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AE280)))*(IF(AF$5=$G280,0.5,1))","v":-655.43972448895488},{"$f":"IF(AG$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AF280)))*(IF(AG$5=$G280,0.5,1))","v":-655.43972448895488},{"$f":"IF(AH$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AG280)))*(IF(AH$5=$G280,0.5,1))","v":-655.43972448895488},{"$f":"IF(AI$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AH280)))*(IF(AI$5=$G280,0.5,1))","v":-655.43972448895488},{"$f":"IF(AJ$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AI280)))*(IF(AJ$5=$G280,0.5,1))","v":-655.43972448895488},{"$f":"IF(AK$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AJ280)))*(IF(AK$5=$G280,0.5,1))","v":-655.43972448895488},{"$f":"IF(AL$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AK280)))*(IF(AL$5=$G280,0.5,1))","v":-655.43972448895488},{"$f":"IF(AM$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AL280)))*(IF(AM$5=$G280,0.5,1))","v":-655.43972448895488},{"$f":"IF(AN$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AM280)))*(IF(AN$5=$G280,0.5,1))","v":-655.43972448895488},{"$f":"IF(AO$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AN280)))*(IF(AO$5=$G280,0.5,1))","v":-655.43972448895488},{"$f":"IF(AP$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AO280)))*(IF(AP$5=$G280,0.5,1))","v":-655.43972448895488},{"$f":"IF(AQ$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AP280)))*(IF(AQ$5=$G280,0.5,1))","v":-655.43972448895488},{"$f":"IF(AR$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AQ280)))*(IF(AR$5=$G280,0.5,1))","v":-655.43972448895488},{"$f":"IF(AS$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AR280)))*(IF(AS$5=$G280,0.5,1))","v":-655.43972448895488},{"$f":"IF(AT$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AS280)))*(IF(AT$5=$G280,0.5,1))","v":-655.43972448895488},{"$f":"IF(AU$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AT280)))*(IF(AU$5=$G280,0.5,1))","v":-655.43972448895488},{"$f":"IF(AV$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AU280)))*(IF(AV$5=$G280,0.5,1))","v":-655.43972448895488},{"$f":"IF(AW$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AV280)))*(IF(AW$5=$G280,0.5,1))","v":-655.43972448895488},{"$f":"IF(AX$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AW280)))*(IF(AX$5=$G280,0.5,1))","v":-655.43972448895488},{"$f":"IF(AY$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AX280)))*(IF(AY$5=$G280,0.5,1))","v":-655.43972448895488},{"$f":"IF(AZ$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AY280)))*(IF(AZ$5=$G280,0.5,1))","v":-655.43972448895488},{"$f":"IF(BA$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:AZ280)))*(IF(BA$5=$G280,0.5,1))","v":-202.87420043705242},{"$f":"IF(BB$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:BA280)))*(IF(BB$5=$G280,0.5,1))","v":0},{"$f":"IF(BC$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:BB280)))*(IF(BC$5=$G280,0.5,1))","v":0},{"$f":"IF(BD$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:BC280)))*(IF(BD$5=$G280,0.5,1))","v":0},{"$f":"IF(BE$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:BD280)))*(IF(BE$5=$G280,0.5,1))","v":0},{"$f":"IF(BF$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:BE280)))*(IF(BF$5=$G280,0.5,1))","v":0},{"$f":"IF(BG$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:BF280)))*(IF(BG$5=$G280,0.5,1))","v":0},{"$f":"IF(BH$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:BG280)))*(IF(BH$5=$G280,0.5,1))","v":0},{"$f":"IF(BI$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:BH280)))*(IF(BI$5=$G280,0.5,1))","v":0},{"$f":"IF(BJ$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:BI280)))*(IF(BJ$5=$G280,0.5,1))","v":0},{"$f":"IF(BK$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:BJ280)))*(IF(BK$5=$G280,0.5,1))","v":0},{"$f":"IF(BL$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:BK280)))*(IF(BL$5=$G280,0.5,1))","v":0},{"$f":"IF(BM$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:BL280)))*(IF(BM$5=$G280,0.5,1))","v":0},{"$f":"IF(BN$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:BM280)))*(IF(BN$5=$G280,0.5,1))","v":0},{"$f":"IF(BO$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:BN280)))*(IF(BO$5=$G280,0.5,1))","v":0},{"$f":"IF(BP$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:BO280)))*(IF(BP$5=$G280,0.5,1))","v":0},{"$f":"IF(BQ$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:BP280)))*(IF(BQ$5=$G280,0.5,1))","v":0},{"$f":"IF(BR$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:BQ280)))*(IF(BR$5=$G280,0.5,1))","v":0},{"$f":"IF(BS$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:BR280)))*(IF(BS$5=$G280,0.5,1))","v":0},{"$f":"IF(BT$5<$G280,0,MAX($I280*$H280,$I280-SUM($K280:BS280)))*(IF(BT$5=$G280,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","FM2B",null,{"$f":"G253","v":2025},4.2000000000000003E-2,-13133.193691417237,{"$f":"SUM(L281:BT281)","v":-13133.193691417237},null,{"$f":"IF(L$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:K281)))*(IF(L$5=$G281,0.5,1))","v":0},{"$f":"IF(M$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:L281)))*(IF(M$5=$G281,0.5,1))","v":0},{"$f":"IF(N$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:M281)))*(IF(N$5=$G281,0.5,1))","v":0},{"$f":"IF(O$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:N281)))*(IF(O$5=$G281,0.5,1))","v":0},{"$f":"IF(P$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:O281)))*(IF(P$5=$G281,0.5,1))","v":0},{"$f":"IF(Q$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:P281)))*(IF(Q$5=$G281,0.5,1))","v":0},{"$f":"IF(R$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:Q281)))*(IF(R$5=$G281,0.5,1))","v":0},{"$f":"IF(S$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:R281)))*(IF(S$5=$G281,0.5,1))","v":0},{"$f":"IF(T$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:S281)))*(IF(T$5=$G281,0.5,1))","v":0},{"$f":"IF(U$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:T281)))*(IF(U$5=$G281,0.5,1))","v":0},{"$f":"IF(V$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:U281)))*(IF(V$5=$G281,0.5,1))","v":0},{"$f":"IF(W$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:V281)))*(IF(W$5=$G281,0.5,1))","v":-275.79706751976198},{"$f":"IF(X$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:W281)))*(IF(X$5=$G281,0.5,1))","v":-551.59413503952396},{"$f":"IF(Y$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:X281)))*(IF(Y$5=$G281,0.5,1))","v":-551.59413503952396},{"$f":"IF(Z$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:Y281)))*(IF(Z$5=$G281,0.5,1))","v":-551.59413503952396},{"$f":"IF(AA$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:Z281)))*(IF(AA$5=$G281,0.5,1))","v":-551.59413503952396},{"$f":"IF(AB$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AA281)))*(IF(AB$5=$G281,0.5,1))","v":-551.59413503952396},{"$f":"IF(AC$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AB281)))*(IF(AC$5=$G281,0.5,1))","v":-551.59413503952396},{"$f":"IF(AD$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AC281)))*(IF(AD$5=$G281,0.5,1))","v":-551.59413503952396},{"$f":"IF(AE$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AD281)))*(IF(AE$5=$G281,0.5,1))","v":-551.59413503952396},{"$f":"IF(AF$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AE281)))*(IF(AF$5=$G281,0.5,1))","v":-551.59413503952396},{"$f":"IF(AG$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AF281)))*(IF(AG$5=$G281,0.5,1))","v":-551.59413503952396},{"$f":"IF(AH$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AG281)))*(IF(AH$5=$G281,0.5,1))","v":-551.59413503952396},{"$f":"IF(AI$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AH281)))*(IF(AI$5=$G281,0.5,1))","v":-551.59413503952396},{"$f":"IF(AJ$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AI281)))*(IF(AJ$5=$G281,0.5,1))","v":-551.59413503952396},{"$f":"IF(AK$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AJ281)))*(IF(AK$5=$G281,0.5,1))","v":-551.59413503952396},{"$f":"IF(AL$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AK281)))*(IF(AL$5=$G281,0.5,1))","v":-551.59413503952396},{"$f":"IF(AM$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AL281)))*(IF(AM$5=$G281,0.5,1))","v":-551.59413503952396},{"$f":"IF(AN$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AM281)))*(IF(AN$5=$G281,0.5,1))","v":-551.59413503952396},{"$f":"IF(AO$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AN281)))*(IF(AO$5=$G281,0.5,1))","v":-551.59413503952396},{"$f":"IF(AP$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AO281)))*(IF(AP$5=$G281,0.5,1))","v":-551.59413503952396},{"$f":"IF(AQ$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AP281)))*(IF(AQ$5=$G281,0.5,1))","v":-551.59413503952396},{"$f":"IF(AR$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AQ281)))*(IF(AR$5=$G281,0.5,1))","v":-551.59413503952396},{"$f":"IF(AS$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AR281)))*(IF(AS$5=$G281,0.5,1))","v":-551.59413503952396},{"$f":"IF(AT$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AS281)))*(IF(AT$5=$G281,0.5,1))","v":-551.59413503952396},{"$f":"IF(AU$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AT281)))*(IF(AU$5=$G281,0.5,1))","v":-170.731517988419},{"$f":"IF(AV$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AU281)))*(IF(AV$5=$G281,0.5,1))","v":0},{"$f":"IF(AW$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AV281)))*(IF(AW$5=$G281,0.5,1))","v":0},{"$f":"IF(AX$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AW281)))*(IF(AX$5=$G281,0.5,1))","v":0},{"$f":"IF(AY$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AX281)))*(IF(AY$5=$G281,0.5,1))","v":0},{"$f":"IF(AZ$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AY281)))*(IF(AZ$5=$G281,0.5,1))","v":0},{"$f":"IF(BA$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:AZ281)))*(IF(BA$5=$G281,0.5,1))","v":0},{"$f":"IF(BB$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:BA281)))*(IF(BB$5=$G281,0.5,1))","v":0},{"$f":"IF(BC$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:BB281)))*(IF(BC$5=$G281,0.5,1))","v":0},{"$f":"IF(BD$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:BC281)))*(IF(BD$5=$G281,0.5,1))","v":0},{"$f":"IF(BE$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:BD281)))*(IF(BE$5=$G281,0.5,1))","v":0},{"$f":"IF(BF$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:BE281)))*(IF(BF$5=$G281,0.5,1))","v":0},{"$f":"IF(BG$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:BF281)))*(IF(BG$5=$G281,0.5,1))","v":0},{"$f":"IF(BH$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:BG281)))*(IF(BH$5=$G281,0.5,1))","v":0},{"$f":"IF(BI$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:BH281)))*(IF(BI$5=$G281,0.5,1))","v":0},{"$f":"IF(BJ$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:BI281)))*(IF(BJ$5=$G281,0.5,1))","v":0},{"$f":"IF(BK$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:BJ281)))*(IF(BK$5=$G281,0.5,1))","v":0},{"$f":"IF(BL$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:BK281)))*(IF(BL$5=$G281,0.5,1))","v":0},{"$f":"IF(BM$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:BL281)))*(IF(BM$5=$G281,0.5,1))","v":0},{"$f":"IF(BN$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:BM281)))*(IF(BN$5=$G281,0.5,1))","v":0},{"$f":"IF(BO$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:BN281)))*(IF(BO$5=$G281,0.5,1))","v":0},{"$f":"IF(BP$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:BO281)))*(IF(BP$5=$G281,0.5,1))","v":0},{"$f":"IF(BQ$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:BP281)))*(IF(BQ$5=$G281,0.5,1))","v":0},{"$f":"IF(BR$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:BQ281)))*(IF(BR$5=$G281,0.5,1))","v":0},{"$f":"IF(BS$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:BR281)))*(IF(BS$5=$G281,0.5,1))","v":0},{"$f":"IF(BT$5<$G281,0,MAX($I281*$H281,$I281-SUM($K281:BS281)))*(IF(BT$5=$G281,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","FM2C",null,2025,4.2000000000000003E-2,-13329.275579322079,-13329.275579322079,null,{"$f":"IF(L$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:K282)))*(IF(L$5=$G282,0.5,1))","v":0},{"$f":"IF(M$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:L282)))*(IF(M$5=$G282,0.5,1))","v":0},{"$f":"IF(N$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:M282)))*(IF(N$5=$G282,0.5,1))","v":0},{"$f":"IF(O$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:N282)))*(IF(O$5=$G282,0.5,1))","v":0},{"$f":"IF(P$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:O282)))*(IF(P$5=$G282,0.5,1))","v":0},{"$f":"IF(Q$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:P282)))*(IF(Q$5=$G282,0.5,1))","v":0},{"$f":"IF(R$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:Q282)))*(IF(R$5=$G282,0.5,1))","v":0},{"$f":"IF(S$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:R282)))*(IF(S$5=$G282,0.5,1))","v":0},{"$f":"IF(T$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:S282)))*(IF(T$5=$G282,0.5,1))","v":0},{"$f":"IF(U$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:T282)))*(IF(U$5=$G282,0.5,1))","v":0},{"$f":"IF(V$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:U282)))*(IF(V$5=$G282,0.5,1))","v":0},{"$f":"IF(W$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:V282)))*(IF(W$5=$G282,0.5,1))","v":-279.91478716576364},{"$f":"IF(X$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:W282)))*(IF(X$5=$G282,0.5,1))","v":-559.82957433152728},{"$f":"IF(Y$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:X282)))*(IF(Y$5=$G282,0.5,1))","v":-559.82957433152728},{"$f":"IF(Z$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:Y282)))*(IF(Z$5=$G282,0.5,1))","v":-559.82957433152728},{"$f":"IF(AA$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:Z282)))*(IF(AA$5=$G282,0.5,1))","v":-559.82957433152728},{"$f":"IF(AB$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AA282)))*(IF(AB$5=$G282,0.5,1))","v":-559.82957433152728},{"$f":"IF(AC$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AB282)))*(IF(AC$5=$G282,0.5,1))","v":-559.82957433152728},{"$f":"IF(AD$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AC282)))*(IF(AD$5=$G282,0.5,1))","v":-559.82957433152728},{"$f":"IF(AE$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AD282)))*(IF(AE$5=$G282,0.5,1))","v":-559.82957433152728},{"$f":"IF(AF$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AE282)))*(IF(AF$5=$G282,0.5,1))","v":-559.82957433152728},{"$f":"IF(AG$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AF282)))*(IF(AG$5=$G282,0.5,1))","v":-559.82957433152728},{"$f":"IF(AH$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AG282)))*(IF(AH$5=$G282,0.5,1))","v":-559.82957433152728},{"$f":"IF(AI$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AH282)))*(IF(AI$5=$G282,0.5,1))","v":-559.82957433152728},{"$f":"IF(AJ$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AI282)))*(IF(AJ$5=$G282,0.5,1))","v":-559.82957433152728},{"$f":"IF(AK$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AJ282)))*(IF(AK$5=$G282,0.5,1))","v":-559.82957433152728},{"$f":"IF(AL$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AK282)))*(IF(AL$5=$G282,0.5,1))","v":-559.82957433152728},{"$f":"IF(AM$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AL282)))*(IF(AM$5=$G282,0.5,1))","v":-559.82957433152728},{"$f":"IF(AN$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AM282)))*(IF(AN$5=$G282,0.5,1))","v":-559.82957433152728},{"$f":"IF(AO$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AN282)))*(IF(AO$5=$G282,0.5,1))","v":-559.82957433152728},{"$f":"IF(AP$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AO282)))*(IF(AP$5=$G282,0.5,1))","v":-559.82957433152728},{"$f":"IF(AQ$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AP282)))*(IF(AQ$5=$G282,0.5,1))","v":-559.82957433152728},{"$f":"IF(AR$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AQ282)))*(IF(AR$5=$G282,0.5,1))","v":-559.82957433152728},{"$f":"IF(AS$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AR282)))*(IF(AS$5=$G282,0.5,1))","v":-559.82957433152728},{"$f":"IF(AT$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AS282)))*(IF(AT$5=$G282,0.5,1))","v":-559.82957433152728},{"$f":"IF(AU$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AT282)))*(IF(AU$5=$G282,0.5,1))","v":-173.28058253119161},{"$f":"IF(AV$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AU282)))*(IF(AV$5=$G282,0.5,1))","v":0},{"$f":"IF(AW$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AV282)))*(IF(AW$5=$G282,0.5,1))","v":0},{"$f":"IF(AX$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AW282)))*(IF(AX$5=$G282,0.5,1))","v":0},{"$f":"IF(AY$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AX282)))*(IF(AY$5=$G282,0.5,1))","v":0},{"$f":"IF(AZ$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AY282)))*(IF(AZ$5=$G282,0.5,1))","v":0},{"$f":"IF(BA$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:AZ282)))*(IF(BA$5=$G282,0.5,1))","v":0},{"$f":"IF(BB$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:BA282)))*(IF(BB$5=$G282,0.5,1))","v":0},{"$f":"IF(BC$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:BB282)))*(IF(BC$5=$G282,0.5,1))","v":0},{"$f":"IF(BD$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:BC282)))*(IF(BD$5=$G282,0.5,1))","v":0},{"$f":"IF(BE$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:BD282)))*(IF(BE$5=$G282,0.5,1))","v":0},{"$f":"IF(BF$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:BE282)))*(IF(BF$5=$G282,0.5,1))","v":0},{"$f":"IF(BG$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:BF282)))*(IF(BG$5=$G282,0.5,1))","v":0},{"$f":"IF(BH$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:BG282)))*(IF(BH$5=$G282,0.5,1))","v":0},{"$f":"IF(BI$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:BH282)))*(IF(BI$5=$G282,0.5,1))","v":0},{"$f":"IF(BJ$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:BI282)))*(IF(BJ$5=$G282,0.5,1))","v":0},{"$f":"IF(BK$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:BJ282)))*(IF(BK$5=$G282,0.5,1))","v":0},{"$f":"IF(BL$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:BK282)))*(IF(BL$5=$G282,0.5,1))","v":0},{"$f":"IF(BM$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:BL282)))*(IF(BM$5=$G282,0.5,1))","v":0},{"$f":"IF(BN$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:BM282)))*(IF(BN$5=$G282,0.5,1))","v":0},{"$f":"IF(BO$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:BN282)))*(IF(BO$5=$G282,0.5,1))","v":0},{"$f":"IF(BP$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:BO282)))*(IF(BP$5=$G282,0.5,1))","v":0},{"$f":"IF(BQ$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:BP282)))*(IF(BQ$5=$G282,0.5,1))","v":0},{"$f":"IF(BR$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:BQ282)))*(IF(BR$5=$G282,0.5,1))","v":0},{"$f":"IF(BS$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:BR282)))*(IF(BS$5=$G282,0.5,1))","v":0},{"$f":"IF(BT$5<$G282,0,MAX($I282*$H282,$I282-SUM($K282:BS282)))*(IF(BT$5=$G282,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","FM2D",null,2025,4.2999999999999997E-2,-13100.264506393489,-13100.264506393489,null,{"$f":"IF(L$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:K283)))*(IF(L$5=$G283,0.5,1))","v":0},{"$f":"IF(M$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:L283)))*(IF(M$5=$G283,0.5,1))","v":0},{"$f":"IF(N$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:M283)))*(IF(N$5=$G283,0.5,1))","v":0},{"$f":"IF(O$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:N283)))*(IF(O$5=$G283,0.5,1))","v":0},{"$f":"IF(P$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:O283)))*(IF(P$5=$G283,0.5,1))","v":0},{"$f":"IF(Q$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:P283)))*(IF(Q$5=$G283,0.5,1))","v":0},{"$f":"IF(R$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:Q283)))*(IF(R$5=$G283,0.5,1))","v":0},{"$f":"IF(S$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:R283)))*(IF(S$5=$G283,0.5,1))","v":0},{"$f":"IF(T$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:S283)))*(IF(T$5=$G283,0.5,1))","v":0},{"$f":"IF(U$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:T283)))*(IF(U$5=$G283,0.5,1))","v":0},{"$f":"IF(V$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:U283)))*(IF(V$5=$G283,0.5,1))","v":0},{"$f":"IF(W$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:V283)))*(IF(W$5=$G283,0.5,1))","v":-281.65568688745998},{"$f":"IF(X$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:W283)))*(IF(X$5=$G283,0.5,1))","v":-563.31137377491996},{"$f":"IF(Y$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:X283)))*(IF(Y$5=$G283,0.5,1))","v":-563.31137377491996},{"$f":"IF(Z$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:Y283)))*(IF(Z$5=$G283,0.5,1))","v":-563.31137377491996},{"$f":"IF(AA$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:Z283)))*(IF(AA$5=$G283,0.5,1))","v":-563.31137377491996},{"$f":"IF(AB$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AA283)))*(IF(AB$5=$G283,0.5,1))","v":-563.31137377491996},{"$f":"IF(AC$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AB283)))*(IF(AC$5=$G283,0.5,1))","v":-563.31137377491996},{"$f":"IF(AD$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AC283)))*(IF(AD$5=$G283,0.5,1))","v":-563.31137377491996},{"$f":"IF(AE$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AD283)))*(IF(AE$5=$G283,0.5,1))","v":-563.31137377491996},{"$f":"IF(AF$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AE283)))*(IF(AF$5=$G283,0.5,1))","v":-563.31137377491996},{"$f":"IF(AG$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AF283)))*(IF(AG$5=$G283,0.5,1))","v":-563.31137377491996},{"$f":"IF(AH$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AG283)))*(IF(AH$5=$G283,0.5,1))","v":-563.31137377491996},{"$f":"IF(AI$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AH283)))*(IF(AI$5=$G283,0.5,1))","v":-563.31137377491996},{"$f":"IF(AJ$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AI283)))*(IF(AJ$5=$G283,0.5,1))","v":-563.31137377491996},{"$f":"IF(AK$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AJ283)))*(IF(AK$5=$G283,0.5,1))","v":-563.31137377491996},{"$f":"IF(AL$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AK283)))*(IF(AL$5=$G283,0.5,1))","v":-563.31137377491996},{"$f":"IF(AM$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AL283)))*(IF(AM$5=$G283,0.5,1))","v":-563.31137377491996},{"$f":"IF(AN$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AM283)))*(IF(AN$5=$G283,0.5,1))","v":-563.31137377491996},{"$f":"IF(AO$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AN283)))*(IF(AO$5=$G283,0.5,1))","v":-563.31137377491996},{"$f":"IF(AP$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AO283)))*(IF(AP$5=$G283,0.5,1))","v":-563.31137377491996},{"$f":"IF(AQ$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AP283)))*(IF(AQ$5=$G283,0.5,1))","v":-563.31137377491996},{"$f":"IF(AR$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AQ283)))*(IF(AR$5=$G283,0.5,1))","v":-563.31137377491996},{"$f":"IF(AS$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AR283)))*(IF(AS$5=$G283,0.5,1))","v":-563.31137377491996},{"$f":"IF(AT$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AS283)))*(IF(AT$5=$G283,0.5,1))","v":-425.75859645779383},{"$f":"IF(AU$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AT283)))*(IF(AU$5=$G283,0.5,1))","v":0},{"$f":"IF(AV$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AU283)))*(IF(AV$5=$G283,0.5,1))","v":0},{"$f":"IF(AW$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AV283)))*(IF(AW$5=$G283,0.5,1))","v":0},{"$f":"IF(AX$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AW283)))*(IF(AX$5=$G283,0.5,1))","v":0},{"$f":"IF(AY$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AX283)))*(IF(AY$5=$G283,0.5,1))","v":0},{"$f":"IF(AZ$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AY283)))*(IF(AZ$5=$G283,0.5,1))","v":0},{"$f":"IF(BA$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:AZ283)))*(IF(BA$5=$G283,0.5,1))","v":0},{"$f":"IF(BB$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:BA283)))*(IF(BB$5=$G283,0.5,1))","v":0},{"$f":"IF(BC$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:BB283)))*(IF(BC$5=$G283,0.5,1))","v":0},{"$f":"IF(BD$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:BC283)))*(IF(BD$5=$G283,0.5,1))","v":0},{"$f":"IF(BE$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:BD283)))*(IF(BE$5=$G283,0.5,1))","v":0},{"$f":"IF(BF$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:BE283)))*(IF(BF$5=$G283,0.5,1))","v":0},{"$f":"IF(BG$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:BF283)))*(IF(BG$5=$G283,0.5,1))","v":0},{"$f":"IF(BH$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:BG283)))*(IF(BH$5=$G283,0.5,1))","v":0},{"$f":"IF(BI$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:BH283)))*(IF(BI$5=$G283,0.5,1))","v":0},{"$f":"IF(BJ$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:BI283)))*(IF(BJ$5=$G283,0.5,1))","v":0},{"$f":"IF(BK$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:BJ283)))*(IF(BK$5=$G283,0.5,1))","v":0},{"$f":"IF(BL$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:BK283)))*(IF(BL$5=$G283,0.5,1))","v":0},{"$f":"IF(BM$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:BL283)))*(IF(BM$5=$G283,0.5,1))","v":0},{"$f":"IF(BN$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:BM283)))*(IF(BN$5=$G283,0.5,1))","v":0},{"$f":"IF(BO$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:BN283)))*(IF(BO$5=$G283,0.5,1))","v":0},{"$f":"IF(BP$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:BO283)))*(IF(BP$5=$G283,0.5,1))","v":0},{"$f":"IF(BQ$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:BP283)))*(IF(BQ$5=$G283,0.5,1))","v":0},{"$f":"IF(BR$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:BQ283)))*(IF(BR$5=$G283,0.5,1))","v":0},{"$f":"IF(BS$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:BR283)))*(IF(BS$5=$G283,0.5,1))","v":0},{"$f":"IF(BT$5<$G283,0,MAX($I283*$H283,$I283-SUM($K283:BS283)))*(IF(BT$5=$G283,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","FM2E",null,2025,4.2999999999999997E-2,-13133.193691417237,-13133.193691417237,null,{"$f":"IF(L$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:K284)))*(IF(L$5=$G284,0.5,1))","v":0},{"$f":"IF(M$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:L284)))*(IF(M$5=$G284,0.5,1))","v":0},{"$f":"IF(N$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:M284)))*(IF(N$5=$G284,0.5,1))","v":0},{"$f":"IF(O$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:N284)))*(IF(O$5=$G284,0.5,1))","v":0},{"$f":"IF(P$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:O284)))*(IF(P$5=$G284,0.5,1))","v":0},{"$f":"IF(Q$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:P284)))*(IF(Q$5=$G284,0.5,1))","v":0},{"$f":"IF(R$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:Q284)))*(IF(R$5=$G284,0.5,1))","v":0},{"$f":"IF(S$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:R284)))*(IF(S$5=$G284,0.5,1))","v":0},{"$f":"IF(T$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:S284)))*(IF(T$5=$G284,0.5,1))","v":0},{"$f":"IF(U$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:T284)))*(IF(U$5=$G284,0.5,1))","v":0},{"$f":"IF(V$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:U284)))*(IF(V$5=$G284,0.5,1))","v":0},{"$f":"IF(W$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:V284)))*(IF(W$5=$G284,0.5,1))","v":-282.36366436547058},{"$f":"IF(X$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:W284)))*(IF(X$5=$G284,0.5,1))","v":-564.72732873094117},{"$f":"IF(Y$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:X284)))*(IF(Y$5=$G284,0.5,1))","v":-564.72732873094117},{"$f":"IF(Z$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:Y284)))*(IF(Z$5=$G284,0.5,1))","v":-564.72732873094117},{"$f":"IF(AA$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:Z284)))*(IF(AA$5=$G284,0.5,1))","v":-564.72732873094117},{"$f":"IF(AB$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AA284)))*(IF(AB$5=$G284,0.5,1))","v":-564.72732873094117},{"$f":"IF(AC$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AB284)))*(IF(AC$5=$G284,0.5,1))","v":-564.72732873094117},{"$f":"IF(AD$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AC284)))*(IF(AD$5=$G284,0.5,1))","v":-564.72732873094117},{"$f":"IF(AE$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AD284)))*(IF(AE$5=$G284,0.5,1))","v":-564.72732873094117},{"$f":"IF(AF$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AE284)))*(IF(AF$5=$G284,0.5,1))","v":-564.72732873094117},{"$f":"IF(AG$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AF284)))*(IF(AG$5=$G284,0.5,1))","v":-564.72732873094117},{"$f":"IF(AH$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AG284)))*(IF(AH$5=$G284,0.5,1))","v":-564.72732873094117},{"$f":"IF(AI$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AH284)))*(IF(AI$5=$G284,0.5,1))","v":-564.72732873094117},{"$f":"IF(AJ$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AI284)))*(IF(AJ$5=$G284,0.5,1))","v":-564.72732873094117},{"$f":"IF(AK$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AJ284)))*(IF(AK$5=$G284,0.5,1))","v":-564.72732873094117},{"$f":"IF(AL$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AK284)))*(IF(AL$5=$G284,0.5,1))","v":-564.72732873094117},{"$f":"IF(AM$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AL284)))*(IF(AM$5=$G284,0.5,1))","v":-564.72732873094117},{"$f":"IF(AN$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AM284)))*(IF(AN$5=$G284,0.5,1))","v":-564.72732873094117},{"$f":"IF(AO$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AN284)))*(IF(AO$5=$G284,0.5,1))","v":-564.72732873094117},{"$f":"IF(AP$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AO284)))*(IF(AP$5=$G284,0.5,1))","v":-564.72732873094117},{"$f":"IF(AQ$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AP284)))*(IF(AQ$5=$G284,0.5,1))","v":-564.72732873094117},{"$f":"IF(AR$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AQ284)))*(IF(AR$5=$G284,0.5,1))","v":-564.72732873094117},{"$f":"IF(AS$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AR284)))*(IF(AS$5=$G284,0.5,1))","v":-564.72732873094117},{"$f":"IF(AT$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AS284)))*(IF(AT$5=$G284,0.5,1))","v":-426.8287949710575},{"$f":"IF(AU$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AT284)))*(IF(AU$5=$G284,0.5,1))","v":0},{"$f":"IF(AV$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AU284)))*(IF(AV$5=$G284,0.5,1))","v":0},{"$f":"IF(AW$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AV284)))*(IF(AW$5=$G284,0.5,1))","v":0},{"$f":"IF(AX$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AW284)))*(IF(AX$5=$G284,0.5,1))","v":0},{"$f":"IF(AY$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AX284)))*(IF(AY$5=$G284,0.5,1))","v":0},{"$f":"IF(AZ$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AY284)))*(IF(AZ$5=$G284,0.5,1))","v":0},{"$f":"IF(BA$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:AZ284)))*(IF(BA$5=$G284,0.5,1))","v":0},{"$f":"IF(BB$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:BA284)))*(IF(BB$5=$G284,0.5,1))","v":0},{"$f":"IF(BC$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:BB284)))*(IF(BC$5=$G284,0.5,1))","v":0},{"$f":"IF(BD$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:BC284)))*(IF(BD$5=$G284,0.5,1))","v":0},{"$f":"IF(BE$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:BD284)))*(IF(BE$5=$G284,0.5,1))","v":0},{"$f":"IF(BF$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:BE284)))*(IF(BF$5=$G284,0.5,1))","v":0},{"$f":"IF(BG$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:BF284)))*(IF(BG$5=$G284,0.5,1))","v":0},{"$f":"IF(BH$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:BG284)))*(IF(BH$5=$G284,0.5,1))","v":0},{"$f":"IF(BI$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:BH284)))*(IF(BI$5=$G284,0.5,1))","v":0},{"$f":"IF(BJ$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:BI284)))*(IF(BJ$5=$G284,0.5,1))","v":0},{"$f":"IF(BK$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:BJ284)))*(IF(BK$5=$G284,0.5,1))","v":0},{"$f":"IF(BL$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:BK284)))*(IF(BL$5=$G284,0.5,1))","v":0},{"$f":"IF(BM$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:BL284)))*(IF(BM$5=$G284,0.5,1))","v":0},{"$f":"IF(BN$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:BM284)))*(IF(BN$5=$G284,0.5,1))","v":0},{"$f":"IF(BO$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:BN284)))*(IF(BO$5=$G284,0.5,1))","v":0},{"$f":"IF(BP$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:BO284)))*(IF(BP$5=$G284,0.5,1))","v":0},{"$f":"IF(BQ$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:BP284)))*(IF(BQ$5=$G284,0.5,1))","v":0},{"$f":"IF(BR$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:BQ284)))*(IF(BR$5=$G284,0.5,1))","v":0},{"$f":"IF(BS$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:BR284)))*(IF(BS$5=$G284,0.5,1))","v":0},{"$f":"IF(BT$5<$G284,0,MAX($I284*$H284,$I284-SUM($K284:BS284)))*(IF(BT$5=$G284,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","FM2F",null,2025,4.2999999999999997E-2,-13231.407146773017,-13231.407146773017,null,{"$f":"IF(L$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:K285)))*(IF(L$5=$G285,0.5,1))","v":0},{"$f":"IF(M$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:L285)))*(IF(M$5=$G285,0.5,1))","v":0},{"$f":"IF(N$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:M285)))*(IF(N$5=$G285,0.5,1))","v":0},{"$f":"IF(O$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:N285)))*(IF(O$5=$G285,0.5,1))","v":0},{"$f":"IF(P$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:O285)))*(IF(P$5=$G285,0.5,1))","v":0},{"$f":"IF(Q$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:P285)))*(IF(Q$5=$G285,0.5,1))","v":0},{"$f":"IF(R$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:Q285)))*(IF(R$5=$G285,0.5,1))","v":0},{"$f":"IF(S$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:R285)))*(IF(S$5=$G285,0.5,1))","v":0},{"$f":"IF(T$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:S285)))*(IF(T$5=$G285,0.5,1))","v":0},{"$f":"IF(U$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:T285)))*(IF(U$5=$G285,0.5,1))","v":0},{"$f":"IF(V$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:U285)))*(IF(V$5=$G285,0.5,1))","v":0},{"$f":"IF(W$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:V285)))*(IF(W$5=$G285,0.5,1))","v":-284.47525365561984},{"$f":"IF(X$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:W285)))*(IF(X$5=$G285,0.5,1))","v":-568.95050731123968},{"$f":"IF(Y$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:X285)))*(IF(Y$5=$G285,0.5,1))","v":-568.95050731123968},{"$f":"IF(Z$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:Y285)))*(IF(Z$5=$G285,0.5,1))","v":-568.95050731123968},{"$f":"IF(AA$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:Z285)))*(IF(AA$5=$G285,0.5,1))","v":-568.95050731123968},{"$f":"IF(AB$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AA285)))*(IF(AB$5=$G285,0.5,1))","v":-568.95050731123968},{"$f":"IF(AC$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AB285)))*(IF(AC$5=$G285,0.5,1))","v":-568.95050731123968},{"$f":"IF(AD$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AC285)))*(IF(AD$5=$G285,0.5,1))","v":-568.95050731123968},{"$f":"IF(AE$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AD285)))*(IF(AE$5=$G285,0.5,1))","v":-568.95050731123968},{"$f":"IF(AF$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AE285)))*(IF(AF$5=$G285,0.5,1))","v":-568.95050731123968},{"$f":"IF(AG$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AF285)))*(IF(AG$5=$G285,0.5,1))","v":-568.95050731123968},{"$f":"IF(AH$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AG285)))*(IF(AH$5=$G285,0.5,1))","v":-568.95050731123968},{"$f":"IF(AI$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AH285)))*(IF(AI$5=$G285,0.5,1))","v":-568.95050731123968},{"$f":"IF(AJ$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AI285)))*(IF(AJ$5=$G285,0.5,1))","v":-568.95050731123968},{"$f":"IF(AK$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AJ285)))*(IF(AK$5=$G285,0.5,1))","v":-568.95050731123968},{"$f":"IF(AL$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AK285)))*(IF(AL$5=$G285,0.5,1))","v":-568.95050731123968},{"$f":"IF(AM$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AL285)))*(IF(AM$5=$G285,0.5,1))","v":-568.95050731123968},{"$f":"IF(AN$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AM285)))*(IF(AN$5=$G285,0.5,1))","v":-568.95050731123968},{"$f":"IF(AO$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AN285)))*(IF(AO$5=$G285,0.5,1))","v":-568.95050731123968},{"$f":"IF(AP$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AO285)))*(IF(AP$5=$G285,0.5,1))","v":-568.95050731123968},{"$f":"IF(AQ$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AP285)))*(IF(AQ$5=$G285,0.5,1))","v":-568.95050731123968},{"$f":"IF(AR$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AQ285)))*(IF(AR$5=$G285,0.5,1))","v":-568.95050731123968},{"$f":"IF(AS$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AR285)))*(IF(AS$5=$G285,0.5,1))","v":-568.95050731123968},{"$f":"IF(AT$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AS285)))*(IF(AT$5=$G285,0.5,1))","v":-430.02073227012625},{"$f":"IF(AU$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AT285)))*(IF(AU$5=$G285,0.5,1))","v":0},{"$f":"IF(AV$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AU285)))*(IF(AV$5=$G285,0.5,1))","v":0},{"$f":"IF(AW$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AV285)))*(IF(AW$5=$G285,0.5,1))","v":0},{"$f":"IF(AX$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AW285)))*(IF(AX$5=$G285,0.5,1))","v":0},{"$f":"IF(AY$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AX285)))*(IF(AY$5=$G285,0.5,1))","v":0},{"$f":"IF(AZ$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AY285)))*(IF(AZ$5=$G285,0.5,1))","v":0},{"$f":"IF(BA$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:AZ285)))*(IF(BA$5=$G285,0.5,1))","v":0},{"$f":"IF(BB$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:BA285)))*(IF(BB$5=$G285,0.5,1))","v":0},{"$f":"IF(BC$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:BB285)))*(IF(BC$5=$G285,0.5,1))","v":0},{"$f":"IF(BD$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:BC285)))*(IF(BD$5=$G285,0.5,1))","v":0},{"$f":"IF(BE$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:BD285)))*(IF(BE$5=$G285,0.5,1))","v":0},{"$f":"IF(BF$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:BE285)))*(IF(BF$5=$G285,0.5,1))","v":0},{"$f":"IF(BG$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:BF285)))*(IF(BG$5=$G285,0.5,1))","v":0},{"$f":"IF(BH$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:BG285)))*(IF(BH$5=$G285,0.5,1))","v":0},{"$f":"IF(BI$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:BH285)))*(IF(BI$5=$G285,0.5,1))","v":0},{"$f":"IF(BJ$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:BI285)))*(IF(BJ$5=$G285,0.5,1))","v":0},{"$f":"IF(BK$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:BJ285)))*(IF(BK$5=$G285,0.5,1))","v":0},{"$f":"IF(BL$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:BK285)))*(IF(BL$5=$G285,0.5,1))","v":0},{"$f":"IF(BM$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:BL285)))*(IF(BM$5=$G285,0.5,1))","v":0},{"$f":"IF(BN$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:BM285)))*(IF(BN$5=$G285,0.5,1))","v":0},{"$f":"IF(BO$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:BN285)))*(IF(BO$5=$G285,0.5,1))","v":0},{"$f":"IF(BP$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:BO285)))*(IF(BP$5=$G285,0.5,1))","v":0},{"$f":"IF(BQ$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:BP285)))*(IF(BQ$5=$G285,0.5,1))","v":0},{"$f":"IF(BR$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:BQ285)))*(IF(BR$5=$G285,0.5,1))","v":0},{"$f":"IF(BS$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:BR285)))*(IF(BS$5=$G285,0.5,1))","v":0},{"$f":"IF(BT$5<$G285,0,MAX($I285*$H285,$I285-SUM($K285:BS285)))*(IF(BT$5=$G285,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","MR8A",null,2025,4.2000000000000003E-2,-13198.231708696188,-13198.231708696188,null,{"$f":"IF(L$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:K286)))*(IF(L$5=$G286,0.5,1))","v":0},{"$f":"IF(M$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:L286)))*(IF(M$5=$G286,0.5,1))","v":0},{"$f":"IF(N$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:M286)))*(IF(N$5=$G286,0.5,1))","v":0},{"$f":"IF(O$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:N286)))*(IF(O$5=$G286,0.5,1))","v":0},{"$f":"IF(P$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:O286)))*(IF(P$5=$G286,0.5,1))","v":0},{"$f":"IF(Q$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:P286)))*(IF(Q$5=$G286,0.5,1))","v":0},{"$f":"IF(R$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:Q286)))*(IF(R$5=$G286,0.5,1))","v":0},{"$f":"IF(S$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:R286)))*(IF(S$5=$G286,0.5,1))","v":0},{"$f":"IF(T$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:S286)))*(IF(T$5=$G286,0.5,1))","v":0},{"$f":"IF(U$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:T286)))*(IF(U$5=$G286,0.5,1))","v":0},{"$f":"IF(V$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:U286)))*(IF(V$5=$G286,0.5,1))","v":0},{"$f":"IF(W$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:V286)))*(IF(W$5=$G286,0.5,1))","v":-277.16286588262},{"$f":"IF(X$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:W286)))*(IF(X$5=$G286,0.5,1))","v":-554.32573176523999},{"$f":"IF(Y$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:X286)))*(IF(Y$5=$G286,0.5,1))","v":-554.32573176523999},{"$f":"IF(Z$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:Y286)))*(IF(Z$5=$G286,0.5,1))","v":-554.32573176523999},{"$f":"IF(AA$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:Z286)))*(IF(AA$5=$G286,0.5,1))","v":-554.32573176523999},{"$f":"IF(AB$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AA286)))*(IF(AB$5=$G286,0.5,1))","v":-554.32573176523999},{"$f":"IF(AC$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AB286)))*(IF(AC$5=$G286,0.5,1))","v":-554.32573176523999},{"$f":"IF(AD$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AC286)))*(IF(AD$5=$G286,0.5,1))","v":-554.32573176523999},{"$f":"IF(AE$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AD286)))*(IF(AE$5=$G286,0.5,1))","v":-554.32573176523999},{"$f":"IF(AF$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AE286)))*(IF(AF$5=$G286,0.5,1))","v":-554.32573176523999},{"$f":"IF(AG$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AF286)))*(IF(AG$5=$G286,0.5,1))","v":-554.32573176523999},{"$f":"IF(AH$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AG286)))*(IF(AH$5=$G286,0.5,1))","v":-554.32573176523999},{"$f":"IF(AI$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AH286)))*(IF(AI$5=$G286,0.5,1))","v":-554.32573176523999},{"$f":"IF(AJ$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AI286)))*(IF(AJ$5=$G286,0.5,1))","v":-554.32573176523999},{"$f":"IF(AK$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AJ286)))*(IF(AK$5=$G286,0.5,1))","v":-554.32573176523999},{"$f":"IF(AL$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AK286)))*(IF(AL$5=$G286,0.5,1))","v":-554.32573176523999},{"$f":"IF(AM$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AL286)))*(IF(AM$5=$G286,0.5,1))","v":-554.32573176523999},{"$f":"IF(AN$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AM286)))*(IF(AN$5=$G286,0.5,1))","v":-554.32573176523999},{"$f":"IF(AO$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AN286)))*(IF(AO$5=$G286,0.5,1))","v":-554.32573176523999},{"$f":"IF(AP$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AO286)))*(IF(AP$5=$G286,0.5,1))","v":-554.32573176523999},{"$f":"IF(AQ$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AP286)))*(IF(AQ$5=$G286,0.5,1))","v":-554.32573176523999},{"$f":"IF(AR$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AQ286)))*(IF(AR$5=$G286,0.5,1))","v":-554.32573176523999},{"$f":"IF(AS$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AR286)))*(IF(AS$5=$G286,0.5,1))","v":-554.32573176523999},{"$f":"IF(AT$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AS286)))*(IF(AT$5=$G286,0.5,1))","v":-554.32573176523999},{"$f":"IF(AU$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AT286)))*(IF(AU$5=$G286,0.5,1))","v":-171.57701221304524},{"$f":"IF(AV$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AU286)))*(IF(AV$5=$G286,0.5,1))","v":0},{"$f":"IF(AW$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AV286)))*(IF(AW$5=$G286,0.5,1))","v":0},{"$f":"IF(AX$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AW286)))*(IF(AX$5=$G286,0.5,1))","v":0},{"$f":"IF(AY$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AX286)))*(IF(AY$5=$G286,0.5,1))","v":0},{"$f":"IF(AZ$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AY286)))*(IF(AZ$5=$G286,0.5,1))","v":0},{"$f":"IF(BA$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:AZ286)))*(IF(BA$5=$G286,0.5,1))","v":0},{"$f":"IF(BB$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:BA286)))*(IF(BB$5=$G286,0.5,1))","v":0},{"$f":"IF(BC$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:BB286)))*(IF(BC$5=$G286,0.5,1))","v":0},{"$f":"IF(BD$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:BC286)))*(IF(BD$5=$G286,0.5,1))","v":0},{"$f":"IF(BE$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:BD286)))*(IF(BE$5=$G286,0.5,1))","v":0},{"$f":"IF(BF$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:BE286)))*(IF(BF$5=$G286,0.5,1))","v":0},{"$f":"IF(BG$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:BF286)))*(IF(BG$5=$G286,0.5,1))","v":0},{"$f":"IF(BH$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:BG286)))*(IF(BH$5=$G286,0.5,1))","v":0},{"$f":"IF(BI$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:BH286)))*(IF(BI$5=$G286,0.5,1))","v":0},{"$f":"IF(BJ$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:BI286)))*(IF(BJ$5=$G286,0.5,1))","v":0},{"$f":"IF(BK$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:BJ286)))*(IF(BK$5=$G286,0.5,1))","v":0},{"$f":"IF(BL$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:BK286)))*(IF(BL$5=$G286,0.5,1))","v":0},{"$f":"IF(BM$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:BL286)))*(IF(BM$5=$G286,0.5,1))","v":0},{"$f":"IF(BN$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:BM286)))*(IF(BN$5=$G286,0.5,1))","v":0},{"$f":"IF(BO$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:BN286)))*(IF(BO$5=$G286,0.5,1))","v":0},{"$f":"IF(BP$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:BO286)))*(IF(BP$5=$G286,0.5,1))","v":0},{"$f":"IF(BQ$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:BP286)))*(IF(BQ$5=$G286,0.5,1))","v":0},{"$f":"IF(BR$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:BQ286)))*(IF(BR$5=$G286,0.5,1))","v":0},{"$f":"IF(BS$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:BR286)))*(IF(BS$5=$G286,0.5,1))","v":0},{"$f":"IF(BT$5<$G286,0,MAX($I286*$H286,$I286-SUM($K286:BS286)))*(IF(BT$5=$G286,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","MR8B",null,2031,4.2999999999999997E-2,-15838.704870787302,-15838.704870787302,null,{"$f":"IF(L$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:K287)))*(IF(L$5=$G287,0.5,1))","v":0},{"$f":"IF(M$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:L287)))*(IF(M$5=$G287,0.5,1))","v":0},{"$f":"IF(N$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:M287)))*(IF(N$5=$G287,0.5,1))","v":0},{"$f":"IF(O$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:N287)))*(IF(O$5=$G287,0.5,1))","v":0},{"$f":"IF(P$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:O287)))*(IF(P$5=$G287,0.5,1))","v":0},{"$f":"IF(Q$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:P287)))*(IF(Q$5=$G287,0.5,1))","v":0},{"$f":"IF(R$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:Q287)))*(IF(R$5=$G287,0.5,1))","v":0},{"$f":"IF(S$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:R287)))*(IF(S$5=$G287,0.5,1))","v":0},{"$f":"IF(T$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:S287)))*(IF(T$5=$G287,0.5,1))","v":0},{"$f":"IF(U$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:T287)))*(IF(U$5=$G287,0.5,1))","v":0},{"$f":"IF(V$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:U287)))*(IF(V$5=$G287,0.5,1))","v":0},{"$f":"IF(W$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:V287)))*(IF(W$5=$G287,0.5,1))","v":0},{"$f":"IF(X$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:W287)))*(IF(X$5=$G287,0.5,1))","v":0},{"$f":"IF(Y$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:X287)))*(IF(Y$5=$G287,0.5,1))","v":0},{"$f":"IF(Z$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:Y287)))*(IF(Z$5=$G287,0.5,1))","v":0},{"$f":"IF(AA$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:Z287)))*(IF(AA$5=$G287,0.5,1))","v":0},{"$f":"IF(AB$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AA287)))*(IF(AB$5=$G287,0.5,1))","v":0},{"$f":"IF(AC$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AB287)))*(IF(AC$5=$G287,0.5,1))","v":-340.53215472192699},{"$f":"IF(AD$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AC287)))*(IF(AD$5=$G287,0.5,1))","v":-681.06430944385397},{"$f":"IF(AE$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AD287)))*(IF(AE$5=$G287,0.5,1))","v":-681.06430944385397},{"$f":"IF(AF$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AE287)))*(IF(AF$5=$G287,0.5,1))","v":-681.06430944385397},{"$f":"IF(AG$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AF287)))*(IF(AG$5=$G287,0.5,1))","v":-681.06430944385397},{"$f":"IF(AH$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AG287)))*(IF(AH$5=$G287,0.5,1))","v":-681.06430944385397},{"$f":"IF(AI$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AH287)))*(IF(AI$5=$G287,0.5,1))","v":-681.06430944385397},{"$f":"IF(AJ$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AI287)))*(IF(AJ$5=$G287,0.5,1))","v":-681.06430944385397},{"$f":"IF(AK$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AJ287)))*(IF(AK$5=$G287,0.5,1))","v":-681.06430944385397},{"$f":"IF(AL$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AK287)))*(IF(AL$5=$G287,0.5,1))","v":-681.06430944385397},{"$f":"IF(AM$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AL287)))*(IF(AM$5=$G287,0.5,1))","v":-681.06430944385397},{"$f":"IF(AN$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AM287)))*(IF(AN$5=$G287,0.5,1))","v":-681.06430944385397},{"$f":"IF(AO$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AN287)))*(IF(AO$5=$G287,0.5,1))","v":-681.06430944385397},{"$f":"IF(AP$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AO287)))*(IF(AP$5=$G287,0.5,1))","v":-681.06430944385397},{"$f":"IF(AQ$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AP287)))*(IF(AQ$5=$G287,0.5,1))","v":-681.06430944385397},{"$f":"IF(AR$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AQ287)))*(IF(AR$5=$G287,0.5,1))","v":-681.06430944385397},{"$f":"IF(AS$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AR287)))*(IF(AS$5=$G287,0.5,1))","v":-681.06430944385397},{"$f":"IF(AT$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AS287)))*(IF(AT$5=$G287,0.5,1))","v":-681.06430944385397},{"$f":"IF(AU$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AT287)))*(IF(AU$5=$G287,0.5,1))","v":-681.06430944385397},{"$f":"IF(AV$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AU287)))*(IF(AV$5=$G287,0.5,1))","v":-681.06430944385397},{"$f":"IF(AW$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AV287)))*(IF(AW$5=$G287,0.5,1))","v":-681.06430944385397},{"$f":"IF(AX$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AW287)))*(IF(AX$5=$G287,0.5,1))","v":-681.06430944385397},{"$f":"IF(AY$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AX287)))*(IF(AY$5=$G287,0.5,1))","v":-681.06430944385397},{"$f":"IF(AZ$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AY287)))*(IF(AZ$5=$G287,0.5,1))","v":-514.75790830058213},{"$f":"IF(BA$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:AZ287)))*(IF(BA$5=$G287,0.5,1))","v":0},{"$f":"IF(BB$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:BA287)))*(IF(BB$5=$G287,0.5,1))","v":0},{"$f":"IF(BC$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:BB287)))*(IF(BC$5=$G287,0.5,1))","v":0},{"$f":"IF(BD$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:BC287)))*(IF(BD$5=$G287,0.5,1))","v":0},{"$f":"IF(BE$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:BD287)))*(IF(BE$5=$G287,0.5,1))","v":0},{"$f":"IF(BF$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:BE287)))*(IF(BF$5=$G287,0.5,1))","v":0},{"$f":"IF(BG$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:BF287)))*(IF(BG$5=$G287,0.5,1))","v":0},{"$f":"IF(BH$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:BG287)))*(IF(BH$5=$G287,0.5,1))","v":0},{"$f":"IF(BI$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:BH287)))*(IF(BI$5=$G287,0.5,1))","v":0},{"$f":"IF(BJ$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:BI287)))*(IF(BJ$5=$G287,0.5,1))","v":0},{"$f":"IF(BK$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:BJ287)))*(IF(BK$5=$G287,0.5,1))","v":0},{"$f":"IF(BL$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:BK287)))*(IF(BL$5=$G287,0.5,1))","v":0},{"$f":"IF(BM$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:BL287)))*(IF(BM$5=$G287,0.5,1))","v":0},{"$f":"IF(BN$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:BM287)))*(IF(BN$5=$G287,0.5,1))","v":0},{"$f":"IF(BO$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:BN287)))*(IF(BO$5=$G287,0.5,1))","v":0},{"$f":"IF(BP$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:BO287)))*(IF(BP$5=$G287,0.5,1))","v":0},{"$f":"IF(BQ$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:BP287)))*(IF(BQ$5=$G287,0.5,1))","v":0},{"$f":"IF(BR$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:BQ287)))*(IF(BR$5=$G287,0.5,1))","v":0},{"$f":"IF(BS$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:BR287)))*(IF(BS$5=$G287,0.5,1))","v":0},{"$f":"IF(BT$5<$G287,0,MAX($I287*$H287,$I287-SUM($K287:BS287)))*(IF(BT$5=$G287,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","MR8C",null,2030,4.2000000000000003E-2,-15113.183635556954,-15113.183635556954,null,{"$f":"IF(L$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:K288)))*(IF(L$5=$G288,0.5,1))","v":0},{"$f":"IF(M$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:L288)))*(IF(M$5=$G288,0.5,1))","v":0},{"$f":"IF(N$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:M288)))*(IF(N$5=$G288,0.5,1))","v":0},{"$f":"IF(O$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:N288)))*(IF(O$5=$G288,0.5,1))","v":0},{"$f":"IF(P$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:O288)))*(IF(P$5=$G288,0.5,1))","v":0},{"$f":"IF(Q$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:P288)))*(IF(Q$5=$G288,0.5,1))","v":0},{"$f":"IF(R$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:Q288)))*(IF(R$5=$G288,0.5,1))","v":0},{"$f":"IF(S$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:R288)))*(IF(S$5=$G288,0.5,1))","v":0},{"$f":"IF(T$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:S288)))*(IF(T$5=$G288,0.5,1))","v":0},{"$f":"IF(U$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:T288)))*(IF(U$5=$G288,0.5,1))","v":0},{"$f":"IF(V$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:U288)))*(IF(V$5=$G288,0.5,1))","v":0},{"$f":"IF(W$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:V288)))*(IF(W$5=$G288,0.5,1))","v":0},{"$f":"IF(X$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:W288)))*(IF(X$5=$G288,0.5,1))","v":0},{"$f":"IF(Y$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:X288)))*(IF(Y$5=$G288,0.5,1))","v":0},{"$f":"IF(Z$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:Y288)))*(IF(Z$5=$G288,0.5,1))","v":0},{"$f":"IF(AA$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:Z288)))*(IF(AA$5=$G288,0.5,1))","v":0},{"$f":"IF(AB$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AA288)))*(IF(AB$5=$G288,0.5,1))","v":-317.37685634669606},{"$f":"IF(AC$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AB288)))*(IF(AC$5=$G288,0.5,1))","v":-634.75371269339212},{"$f":"IF(AD$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AC288)))*(IF(AD$5=$G288,0.5,1))","v":-634.75371269339212},{"$f":"IF(AE$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AD288)))*(IF(AE$5=$G288,0.5,1))","v":-634.75371269339212},{"$f":"IF(AF$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AE288)))*(IF(AF$5=$G288,0.5,1))","v":-634.75371269339212},{"$f":"IF(AG$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AF288)))*(IF(AG$5=$G288,0.5,1))","v":-634.75371269339212},{"$f":"IF(AH$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AG288)))*(IF(AH$5=$G288,0.5,1))","v":-634.75371269339212},{"$f":"IF(AI$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AH288)))*(IF(AI$5=$G288,0.5,1))","v":-634.75371269339212},{"$f":"IF(AJ$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AI288)))*(IF(AJ$5=$G288,0.5,1))","v":-634.75371269339212},{"$f":"IF(AK$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AJ288)))*(IF(AK$5=$G288,0.5,1))","v":-634.75371269339212},{"$f":"IF(AL$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AK288)))*(IF(AL$5=$G288,0.5,1))","v":-634.75371269339212},{"$f":"IF(AM$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AL288)))*(IF(AM$5=$G288,0.5,1))","v":-634.75371269339212},{"$f":"IF(AN$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AM288)))*(IF(AN$5=$G288,0.5,1))","v":-634.75371269339212},{"$f":"IF(AO$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AN288)))*(IF(AO$5=$G288,0.5,1))","v":-634.75371269339212},{"$f":"IF(AP$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AO288)))*(IF(AP$5=$G288,0.5,1))","v":-634.75371269339212},{"$f":"IF(AQ$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AP288)))*(IF(AQ$5=$G288,0.5,1))","v":-634.75371269339212},{"$f":"IF(AR$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AQ288)))*(IF(AR$5=$G288,0.5,1))","v":-634.75371269339212},{"$f":"IF(AS$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AR288)))*(IF(AS$5=$G288,0.5,1))","v":-634.75371269339212},{"$f":"IF(AT$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AS288)))*(IF(AT$5=$G288,0.5,1))","v":-634.75371269339212},{"$f":"IF(AU$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AT288)))*(IF(AU$5=$G288,0.5,1))","v":-634.75371269339212},{"$f":"IF(AV$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AU288)))*(IF(AV$5=$G288,0.5,1))","v":-634.75371269339212},{"$f":"IF(AW$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AV288)))*(IF(AW$5=$G288,0.5,1))","v":-634.75371269339212},{"$f":"IF(AX$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AW288)))*(IF(AX$5=$G288,0.5,1))","v":-634.75371269339212},{"$f":"IF(AY$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AX288)))*(IF(AY$5=$G288,0.5,1))","v":-634.75371269339212},{"$f":"IF(AZ$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AY288)))*(IF(AZ$5=$G288,0.5,1))","v":-196.47138726223056},{"$f":"IF(BA$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:AZ288)))*(IF(BA$5=$G288,0.5,1))","v":0},{"$f":"IF(BB$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:BA288)))*(IF(BB$5=$G288,0.5,1))","v":0},{"$f":"IF(BC$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:BB288)))*(IF(BC$5=$G288,0.5,1))","v":0},{"$f":"IF(BD$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:BC288)))*(IF(BD$5=$G288,0.5,1))","v":0},{"$f":"IF(BE$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:BD288)))*(IF(BE$5=$G288,0.5,1))","v":0},{"$f":"IF(BF$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:BE288)))*(IF(BF$5=$G288,0.5,1))","v":0},{"$f":"IF(BG$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:BF288)))*(IF(BG$5=$G288,0.5,1))","v":0},{"$f":"IF(BH$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:BG288)))*(IF(BH$5=$G288,0.5,1))","v":0},{"$f":"IF(BI$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:BH288)))*(IF(BI$5=$G288,0.5,1))","v":0},{"$f":"IF(BJ$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:BI288)))*(IF(BJ$5=$G288,0.5,1))","v":0},{"$f":"IF(BK$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:BJ288)))*(IF(BK$5=$G288,0.5,1))","v":0},{"$f":"IF(BL$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:BK288)))*(IF(BL$5=$G288,0.5,1))","v":0},{"$f":"IF(BM$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:BL288)))*(IF(BM$5=$G288,0.5,1))","v":0},{"$f":"IF(BN$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:BM288)))*(IF(BN$5=$G288,0.5,1))","v":0},{"$f":"IF(BO$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:BN288)))*(IF(BO$5=$G288,0.5,1))","v":0},{"$f":"IF(BP$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:BO288)))*(IF(BP$5=$G288,0.5,1))","v":0},{"$f":"IF(BQ$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:BP288)))*(IF(BQ$5=$G288,0.5,1))","v":0},{"$f":"IF(BR$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:BQ288)))*(IF(BR$5=$G288,0.5,1))","v":0},{"$f":"IF(BS$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:BR288)))*(IF(BS$5=$G288,0.5,1))","v":0},{"$f":"IF(BT$5<$G288,0,MAX($I288*$H288,$I288-SUM($K288:BS288)))*(IF(BT$5=$G288,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","MR8D",null,2030,4.8000000000000001E-2,-15113.183635556954,-15113.183635556954,null,{"$f":"IF(L$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:K289)))*(IF(L$5=$G289,0.5,1))","v":0},{"$f":"IF(M$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:L289)))*(IF(M$5=$G289,0.5,1))","v":0},{"$f":"IF(N$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:M289)))*(IF(N$5=$G289,0.5,1))","v":0},{"$f":"IF(O$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:N289)))*(IF(O$5=$G289,0.5,1))","v":0},{"$f":"IF(P$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:O289)))*(IF(P$5=$G289,0.5,1))","v":0},{"$f":"IF(Q$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:P289)))*(IF(Q$5=$G289,0.5,1))","v":0},{"$f":"IF(R$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:Q289)))*(IF(R$5=$G289,0.5,1))","v":0},{"$f":"IF(S$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:R289)))*(IF(S$5=$G289,0.5,1))","v":0},{"$f":"IF(T$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:S289)))*(IF(T$5=$G289,0.5,1))","v":0},{"$f":"IF(U$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:T289)))*(IF(U$5=$G289,0.5,1))","v":0},{"$f":"IF(V$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:U289)))*(IF(V$5=$G289,0.5,1))","v":0},{"$f":"IF(W$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:V289)))*(IF(W$5=$G289,0.5,1))","v":0},{"$f":"IF(X$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:W289)))*(IF(X$5=$G289,0.5,1))","v":0},{"$f":"IF(Y$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:X289)))*(IF(Y$5=$G289,0.5,1))","v":0},{"$f":"IF(Z$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:Y289)))*(IF(Z$5=$G289,0.5,1))","v":0},{"$f":"IF(AA$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:Z289)))*(IF(AA$5=$G289,0.5,1))","v":0},{"$f":"IF(AB$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AA289)))*(IF(AB$5=$G289,0.5,1))","v":-362.71640725336692},{"$f":"IF(AC$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AB289)))*(IF(AC$5=$G289,0.5,1))","v":-725.43281450673385},{"$f":"IF(AD$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AC289)))*(IF(AD$5=$G289,0.5,1))","v":-725.43281450673385},{"$f":"IF(AE$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AD289)))*(IF(AE$5=$G289,0.5,1))","v":-725.43281450673385},{"$f":"IF(AF$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AE289)))*(IF(AF$5=$G289,0.5,1))","v":-725.43281450673385},{"$f":"IF(AG$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AF289)))*(IF(AG$5=$G289,0.5,1))","v":-725.43281450673385},{"$f":"IF(AH$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AG289)))*(IF(AH$5=$G289,0.5,1))","v":-725.43281450673385},{"$f":"IF(AI$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AH289)))*(IF(AI$5=$G289,0.5,1))","v":-725.43281450673385},{"$f":"IF(AJ$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AI289)))*(IF(AJ$5=$G289,0.5,1))","v":-725.43281450673385},{"$f":"IF(AK$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AJ289)))*(IF(AK$5=$G289,0.5,1))","v":-725.43281450673385},{"$f":"IF(AL$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AK289)))*(IF(AL$5=$G289,0.5,1))","v":-725.43281450673385},{"$f":"IF(AM$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AL289)))*(IF(AM$5=$G289,0.5,1))","v":-725.43281450673385},{"$f":"IF(AN$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AM289)))*(IF(AN$5=$G289,0.5,1))","v":-725.43281450673385},{"$f":"IF(AO$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AN289)))*(IF(AO$5=$G289,0.5,1))","v":-725.43281450673385},{"$f":"IF(AP$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AO289)))*(IF(AP$5=$G289,0.5,1))","v":-725.43281450673385},{"$f":"IF(AQ$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AP289)))*(IF(AQ$5=$G289,0.5,1))","v":-725.43281450673385},{"$f":"IF(AR$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AQ289)))*(IF(AR$5=$G289,0.5,1))","v":-725.43281450673385},{"$f":"IF(AS$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AR289)))*(IF(AS$5=$G289,0.5,1))","v":-725.43281450673385},{"$f":"IF(AT$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AS289)))*(IF(AT$5=$G289,0.5,1))","v":-725.43281450673385},{"$f":"IF(AU$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AT289)))*(IF(AU$5=$G289,0.5,1))","v":-725.43281450673385},{"$f":"IF(AV$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AU289)))*(IF(AV$5=$G289,0.5,1))","v":-725.43281450673385},{"$f":"IF(AW$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AV289)))*(IF(AW$5=$G289,0.5,1))","v":-241.81093816891007},{"$f":"IF(AX$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AW289)))*(IF(AX$5=$G289,0.5,1))","v":0},{"$f":"IF(AY$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AX289)))*(IF(AY$5=$G289,0.5,1))","v":0},{"$f":"IF(AZ$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AY289)))*(IF(AZ$5=$G289,0.5,1))","v":0},{"$f":"IF(BA$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:AZ289)))*(IF(BA$5=$G289,0.5,1))","v":0},{"$f":"IF(BB$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:BA289)))*(IF(BB$5=$G289,0.5,1))","v":0},{"$f":"IF(BC$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:BB289)))*(IF(BC$5=$G289,0.5,1))","v":0},{"$f":"IF(BD$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:BC289)))*(IF(BD$5=$G289,0.5,1))","v":0},{"$f":"IF(BE$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:BD289)))*(IF(BE$5=$G289,0.5,1))","v":0},{"$f":"IF(BF$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:BE289)))*(IF(BF$5=$G289,0.5,1))","v":0},{"$f":"IF(BG$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:BF289)))*(IF(BG$5=$G289,0.5,1))","v":0},{"$f":"IF(BH$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:BG289)))*(IF(BH$5=$G289,0.5,1))","v":0},{"$f":"IF(BI$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:BH289)))*(IF(BI$5=$G289,0.5,1))","v":0},{"$f":"IF(BJ$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:BI289)))*(IF(BJ$5=$G289,0.5,1))","v":0},{"$f":"IF(BK$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:BJ289)))*(IF(BK$5=$G289,0.5,1))","v":0},{"$f":"IF(BL$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:BK289)))*(IF(BL$5=$G289,0.5,1))","v":0},{"$f":"IF(BM$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:BL289)))*(IF(BM$5=$G289,0.5,1))","v":0},{"$f":"IF(BN$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:BM289)))*(IF(BN$5=$G289,0.5,1))","v":0},{"$f":"IF(BO$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:BN289)))*(IF(BO$5=$G289,0.5,1))","v":0},{"$f":"IF(BP$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:BO289)))*(IF(BP$5=$G289,0.5,1))","v":0},{"$f":"IF(BQ$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:BP289)))*(IF(BQ$5=$G289,0.5,1))","v":0},{"$f":"IF(BR$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:BQ289)))*(IF(BR$5=$G289,0.5,1))","v":0},{"$f":"IF(BS$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:BR289)))*(IF(BS$5=$G289,0.5,1))","v":0},{"$f":"IF(BT$5<$G289,0,MAX($I289*$H289,$I289-SUM($K289:BS289)))*(IF(BT$5=$G289,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","MT3A",null,2029,4.8000000000000001E-2,-14672.993820929083,-14672.993820929083,null,{"$f":"IF(L$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:K290)))*(IF(L$5=$G290,0.5,1))","v":0},{"$f":"IF(M$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:L290)))*(IF(M$5=$G290,0.5,1))","v":0},{"$f":"IF(N$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:M290)))*(IF(N$5=$G290,0.5,1))","v":0},{"$f":"IF(O$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:N290)))*(IF(O$5=$G290,0.5,1))","v":0},{"$f":"IF(P$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:O290)))*(IF(P$5=$G290,0.5,1))","v":0},{"$f":"IF(Q$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:P290)))*(IF(Q$5=$G290,0.5,1))","v":0},{"$f":"IF(R$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:Q290)))*(IF(R$5=$G290,0.5,1))","v":0},{"$f":"IF(S$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:R290)))*(IF(S$5=$G290,0.5,1))","v":0},{"$f":"IF(T$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:S290)))*(IF(T$5=$G290,0.5,1))","v":0},{"$f":"IF(U$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:T290)))*(IF(U$5=$G290,0.5,1))","v":0},{"$f":"IF(V$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:U290)))*(IF(V$5=$G290,0.5,1))","v":0},{"$f":"IF(W$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:V290)))*(IF(W$5=$G290,0.5,1))","v":0},{"$f":"IF(X$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:W290)))*(IF(X$5=$G290,0.5,1))","v":0},{"$f":"IF(Y$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:X290)))*(IF(Y$5=$G290,0.5,1))","v":0},{"$f":"IF(Z$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:Y290)))*(IF(Z$5=$G290,0.5,1))","v":0},{"$f":"IF(AA$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:Z290)))*(IF(AA$5=$G290,0.5,1))","v":-352.15185170229802},{"$f":"IF(AB$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AA290)))*(IF(AB$5=$G290,0.5,1))","v":-704.30370340459604},{"$f":"IF(AC$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AB290)))*(IF(AC$5=$G290,0.5,1))","v":-704.30370340459604},{"$f":"IF(AD$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AC290)))*(IF(AD$5=$G290,0.5,1))","v":-704.30370340459604},{"$f":"IF(AE$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AD290)))*(IF(AE$5=$G290,0.5,1))","v":-704.30370340459604},{"$f":"IF(AF$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AE290)))*(IF(AF$5=$G290,0.5,1))","v":-704.30370340459604},{"$f":"IF(AG$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AF290)))*(IF(AG$5=$G290,0.5,1))","v":-704.30370340459604},{"$f":"IF(AH$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AG290)))*(IF(AH$5=$G290,0.5,1))","v":-704.30370340459604},{"$f":"IF(AI$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AH290)))*(IF(AI$5=$G290,0.5,1))","v":-704.30370340459604},{"$f":"IF(AJ$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AI290)))*(IF(AJ$5=$G290,0.5,1))","v":-704.30370340459604},{"$f":"IF(AK$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AJ290)))*(IF(AK$5=$G290,0.5,1))","v":-704.30370340459604},{"$f":"IF(AL$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AK290)))*(IF(AL$5=$G290,0.5,1))","v":-704.30370340459604},{"$f":"IF(AM$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AL290)))*(IF(AM$5=$G290,0.5,1))","v":-704.30370340459604},{"$f":"IF(AN$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AM290)))*(IF(AN$5=$G290,0.5,1))","v":-704.30370340459604},{"$f":"IF(AO$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AN290)))*(IF(AO$5=$G290,0.5,1))","v":-704.30370340459604},{"$f":"IF(AP$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AO290)))*(IF(AP$5=$G290,0.5,1))","v":-704.30370340459604},{"$f":"IF(AQ$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AP290)))*(IF(AQ$5=$G290,0.5,1))","v":-704.30370340459604},{"$f":"IF(AR$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AQ290)))*(IF(AR$5=$G290,0.5,1))","v":-704.30370340459604},{"$f":"IF(AS$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AR290)))*(IF(AS$5=$G290,0.5,1))","v":-704.30370340459604},{"$f":"IF(AT$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AS290)))*(IF(AT$5=$G290,0.5,1))","v":-704.30370340459604},{"$f":"IF(AU$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AT290)))*(IF(AU$5=$G290,0.5,1))","v":-704.30370340459604},{"$f":"IF(AV$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AU290)))*(IF(AV$5=$G290,0.5,1))","v":-234.76790113487004},{"$f":"IF(AW$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AV290)))*(IF(AW$5=$G290,0.5,1))","v":0},{"$f":"IF(AX$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AW290)))*(IF(AX$5=$G290,0.5,1))","v":0},{"$f":"IF(AY$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AX290)))*(IF(AY$5=$G290,0.5,1))","v":0},{"$f":"IF(AZ$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AY290)))*(IF(AZ$5=$G290,0.5,1))","v":0},{"$f":"IF(BA$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:AZ290)))*(IF(BA$5=$G290,0.5,1))","v":0},{"$f":"IF(BB$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:BA290)))*(IF(BB$5=$G290,0.5,1))","v":0},{"$f":"IF(BC$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:BB290)))*(IF(BC$5=$G290,0.5,1))","v":0},{"$f":"IF(BD$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:BC290)))*(IF(BD$5=$G290,0.5,1))","v":0},{"$f":"IF(BE$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:BD290)))*(IF(BE$5=$G290,0.5,1))","v":0},{"$f":"IF(BF$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:BE290)))*(IF(BF$5=$G290,0.5,1))","v":0},{"$f":"IF(BG$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:BF290)))*(IF(BG$5=$G290,0.5,1))","v":0},{"$f":"IF(BH$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:BG290)))*(IF(BH$5=$G290,0.5,1))","v":0},{"$f":"IF(BI$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:BH290)))*(IF(BI$5=$G290,0.5,1))","v":0},{"$f":"IF(BJ$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:BI290)))*(IF(BJ$5=$G290,0.5,1))","v":0},{"$f":"IF(BK$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:BJ290)))*(IF(BK$5=$G290,0.5,1))","v":0},{"$f":"IF(BL$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:BK290)))*(IF(BL$5=$G290,0.5,1))","v":0},{"$f":"IF(BM$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:BL290)))*(IF(BM$5=$G290,0.5,1))","v":0},{"$f":"IF(BN$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:BM290)))*(IF(BN$5=$G290,0.5,1))","v":0},{"$f":"IF(BO$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:BN290)))*(IF(BO$5=$G290,0.5,1))","v":0},{"$f":"IF(BP$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:BO290)))*(IF(BP$5=$G290,0.5,1))","v":0},{"$f":"IF(BQ$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:BP290)))*(IF(BQ$5=$G290,0.5,1))","v":0},{"$f":"IF(BR$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:BQ290)))*(IF(BR$5=$G290,0.5,1))","v":0},{"$f":"IF(BS$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:BR290)))*(IF(BS$5=$G290,0.5,1))","v":0},{"$f":"IF(BT$5<$G290,0,MAX($I290*$H290,$I290-SUM($K290:BS290)))*(IF(BT$5=$G290,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","MT3B",null,2029,4.8000000000000001E-2,-14603.053503707171,-14603.053503707171,null,{"$f":"IF(L$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:K291)))*(IF(L$5=$G291,0.5,1))","v":0},{"$f":"IF(M$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:L291)))*(IF(M$5=$G291,0.5,1))","v":0},{"$f":"IF(N$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:M291)))*(IF(N$5=$G291,0.5,1))","v":0},{"$f":"IF(O$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:N291)))*(IF(O$5=$G291,0.5,1))","v":0},{"$f":"IF(P$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:O291)))*(IF(P$5=$G291,0.5,1))","v":0},{"$f":"IF(Q$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:P291)))*(IF(Q$5=$G291,0.5,1))","v":0},{"$f":"IF(R$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:Q291)))*(IF(R$5=$G291,0.5,1))","v":0},{"$f":"IF(S$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:R291)))*(IF(S$5=$G291,0.5,1))","v":0},{"$f":"IF(T$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:S291)))*(IF(T$5=$G291,0.5,1))","v":0},{"$f":"IF(U$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:T291)))*(IF(U$5=$G291,0.5,1))","v":0},{"$f":"IF(V$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:U291)))*(IF(V$5=$G291,0.5,1))","v":0},{"$f":"IF(W$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:V291)))*(IF(W$5=$G291,0.5,1))","v":0},{"$f":"IF(X$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:W291)))*(IF(X$5=$G291,0.5,1))","v":0},{"$f":"IF(Y$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:X291)))*(IF(Y$5=$G291,0.5,1))","v":0},{"$f":"IF(Z$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:Y291)))*(IF(Z$5=$G291,0.5,1))","v":0},{"$f":"IF(AA$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:Z291)))*(IF(AA$5=$G291,0.5,1))","v":-350.47328408897209},{"$f":"IF(AB$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AA291)))*(IF(AB$5=$G291,0.5,1))","v":-700.94656817794419},{"$f":"IF(AC$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AB291)))*(IF(AC$5=$G291,0.5,1))","v":-700.94656817794419},{"$f":"IF(AD$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AC291)))*(IF(AD$5=$G291,0.5,1))","v":-700.94656817794419},{"$f":"IF(AE$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AD291)))*(IF(AE$5=$G291,0.5,1))","v":-700.94656817794419},{"$f":"IF(AF$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AE291)))*(IF(AF$5=$G291,0.5,1))","v":-700.94656817794419},{"$f":"IF(AG$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AF291)))*(IF(AG$5=$G291,0.5,1))","v":-700.94656817794419},{"$f":"IF(AH$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AG291)))*(IF(AH$5=$G291,0.5,1))","v":-700.94656817794419},{"$f":"IF(AI$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AH291)))*(IF(AI$5=$G291,0.5,1))","v":-700.94656817794419},{"$f":"IF(AJ$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AI291)))*(IF(AJ$5=$G291,0.5,1))","v":-700.94656817794419},{"$f":"IF(AK$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AJ291)))*(IF(AK$5=$G291,0.5,1))","v":-700.94656817794419},{"$f":"IF(AL$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AK291)))*(IF(AL$5=$G291,0.5,1))","v":-700.94656817794419},{"$f":"IF(AM$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AL291)))*(IF(AM$5=$G291,0.5,1))","v":-700.94656817794419},{"$f":"IF(AN$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AM291)))*(IF(AN$5=$G291,0.5,1))","v":-700.94656817794419},{"$f":"IF(AO$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AN291)))*(IF(AO$5=$G291,0.5,1))","v":-700.94656817794419},{"$f":"IF(AP$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AO291)))*(IF(AP$5=$G291,0.5,1))","v":-700.94656817794419},{"$f":"IF(AQ$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AP291)))*(IF(AQ$5=$G291,0.5,1))","v":-700.94656817794419},{"$f":"IF(AR$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AQ291)))*(IF(AR$5=$G291,0.5,1))","v":-700.94656817794419},{"$f":"IF(AS$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AR291)))*(IF(AS$5=$G291,0.5,1))","v":-700.94656817794419},{"$f":"IF(AT$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AS291)))*(IF(AT$5=$G291,0.5,1))","v":-700.94656817794419},{"$f":"IF(AU$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AT291)))*(IF(AU$5=$G291,0.5,1))","v":-700.94656817794419},{"$f":"IF(AV$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AU291)))*(IF(AV$5=$G291,0.5,1))","v":-233.64885605931886},{"$f":"IF(AW$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AV291)))*(IF(AW$5=$G291,0.5,1))","v":0},{"$f":"IF(AX$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AW291)))*(IF(AX$5=$G291,0.5,1))","v":0},{"$f":"IF(AY$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AX291)))*(IF(AY$5=$G291,0.5,1))","v":0},{"$f":"IF(AZ$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AY291)))*(IF(AZ$5=$G291,0.5,1))","v":0},{"$f":"IF(BA$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:AZ291)))*(IF(BA$5=$G291,0.5,1))","v":0},{"$f":"IF(BB$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:BA291)))*(IF(BB$5=$G291,0.5,1))","v":0},{"$f":"IF(BC$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:BB291)))*(IF(BC$5=$G291,0.5,1))","v":0},{"$f":"IF(BD$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:BC291)))*(IF(BD$5=$G291,0.5,1))","v":0},{"$f":"IF(BE$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:BD291)))*(IF(BE$5=$G291,0.5,1))","v":0},{"$f":"IF(BF$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:BE291)))*(IF(BF$5=$G291,0.5,1))","v":0},{"$f":"IF(BG$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:BF291)))*(IF(BG$5=$G291,0.5,1))","v":0},{"$f":"IF(BH$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:BG291)))*(IF(BH$5=$G291,0.5,1))","v":0},{"$f":"IF(BI$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:BH291)))*(IF(BI$5=$G291,0.5,1))","v":0},{"$f":"IF(BJ$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:BI291)))*(IF(BJ$5=$G291,0.5,1))","v":0},{"$f":"IF(BK$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:BJ291)))*(IF(BK$5=$G291,0.5,1))","v":0},{"$f":"IF(BL$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:BK291)))*(IF(BL$5=$G291,0.5,1))","v":0},{"$f":"IF(BM$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:BL291)))*(IF(BM$5=$G291,0.5,1))","v":0},{"$f":"IF(BN$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:BM291)))*(IF(BN$5=$G291,0.5,1))","v":0},{"$f":"IF(BO$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:BN291)))*(IF(BO$5=$G291,0.5,1))","v":0},{"$f":"IF(BP$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:BO291)))*(IF(BP$5=$G291,0.5,1))","v":0},{"$f":"IF(BQ$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:BP291)))*(IF(BQ$5=$G291,0.5,1))","v":0},{"$f":"IF(BR$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:BQ291)))*(IF(BR$5=$G291,0.5,1))","v":0},{"$f":"IF(BS$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:BR291)))*(IF(BS$5=$G291,0.5,1))","v":0},{"$f":"IF(BT$5<$G291,0,MAX($I291*$H291,$I291-SUM($K291:BS291)))*(IF(BT$5=$G291,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","MT3C",null,2030,4.8000000000000001E-2,-15226.203973271497,-15226.203973271497,null,{"$f":"IF(L$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:K292)))*(IF(L$5=$G292,0.5,1))","v":0},{"$f":"IF(M$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:L292)))*(IF(M$5=$G292,0.5,1))","v":0},{"$f":"IF(N$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:M292)))*(IF(N$5=$G292,0.5,1))","v":0},{"$f":"IF(O$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:N292)))*(IF(O$5=$G292,0.5,1))","v":0},{"$f":"IF(P$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:O292)))*(IF(P$5=$G292,0.5,1))","v":0},{"$f":"IF(Q$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:P292)))*(IF(Q$5=$G292,0.5,1))","v":0},{"$f":"IF(R$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:Q292)))*(IF(R$5=$G292,0.5,1))","v":0},{"$f":"IF(S$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:R292)))*(IF(S$5=$G292,0.5,1))","v":0},{"$f":"IF(T$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:S292)))*(IF(T$5=$G292,0.5,1))","v":0},{"$f":"IF(U$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:T292)))*(IF(U$5=$G292,0.5,1))","v":0},{"$f":"IF(V$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:U292)))*(IF(V$5=$G292,0.5,1))","v":0},{"$f":"IF(W$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:V292)))*(IF(W$5=$G292,0.5,1))","v":0},{"$f":"IF(X$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:W292)))*(IF(X$5=$G292,0.5,1))","v":0},{"$f":"IF(Y$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:X292)))*(IF(Y$5=$G292,0.5,1))","v":0},{"$f":"IF(Z$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:Y292)))*(IF(Z$5=$G292,0.5,1))","v":0},{"$f":"IF(AA$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:Z292)))*(IF(AA$5=$G292,0.5,1))","v":0},{"$f":"IF(AB$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AA292)))*(IF(AB$5=$G292,0.5,1))","v":-365.42889535851594},{"$f":"IF(AC$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AB292)))*(IF(AC$5=$G292,0.5,1))","v":-730.85779071703189},{"$f":"IF(AD$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AC292)))*(IF(AD$5=$G292,0.5,1))","v":-730.85779071703189},{"$f":"IF(AE$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AD292)))*(IF(AE$5=$G292,0.5,1))","v":-730.85779071703189},{"$f":"IF(AF$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AE292)))*(IF(AF$5=$G292,0.5,1))","v":-730.85779071703189},{"$f":"IF(AG$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AF292)))*(IF(AG$5=$G292,0.5,1))","v":-730.85779071703189},{"$f":"IF(AH$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AG292)))*(IF(AH$5=$G292,0.5,1))","v":-730.85779071703189},{"$f":"IF(AI$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AH292)))*(IF(AI$5=$G292,0.5,1))","v":-730.85779071703189},{"$f":"IF(AJ$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AI292)))*(IF(AJ$5=$G292,0.5,1))","v":-730.85779071703189},{"$f":"IF(AK$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AJ292)))*(IF(AK$5=$G292,0.5,1))","v":-730.85779071703189},{"$f":"IF(AL$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AK292)))*(IF(AL$5=$G292,0.5,1))","v":-730.85779071703189},{"$f":"IF(AM$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AL292)))*(IF(AM$5=$G292,0.5,1))","v":-730.85779071703189},{"$f":"IF(AN$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AM292)))*(IF(AN$5=$G292,0.5,1))","v":-730.85779071703189},{"$f":"IF(AO$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AN292)))*(IF(AO$5=$G292,0.5,1))","v":-730.85779071703189},{"$f":"IF(AP$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AO292)))*(IF(AP$5=$G292,0.5,1))","v":-730.85779071703189},{"$f":"IF(AQ$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AP292)))*(IF(AQ$5=$G292,0.5,1))","v":-730.85779071703189},{"$f":"IF(AR$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AQ292)))*(IF(AR$5=$G292,0.5,1))","v":-730.85779071703189},{"$f":"IF(AS$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AR292)))*(IF(AS$5=$G292,0.5,1))","v":-730.85779071703189},{"$f":"IF(AT$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AS292)))*(IF(AT$5=$G292,0.5,1))","v":-730.85779071703189},{"$f":"IF(AU$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AT292)))*(IF(AU$5=$G292,0.5,1))","v":-730.85779071703189},{"$f":"IF(AV$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AU292)))*(IF(AV$5=$G292,0.5,1))","v":-730.85779071703189},{"$f":"IF(AW$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AV292)))*(IF(AW$5=$G292,0.5,1))","v":-243.61926357234915},{"$f":"IF(AX$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AW292)))*(IF(AX$5=$G292,0.5,1))","v":0},{"$f":"IF(AY$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AX292)))*(IF(AY$5=$G292,0.5,1))","v":0},{"$f":"IF(AZ$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AY292)))*(IF(AZ$5=$G292,0.5,1))","v":0},{"$f":"IF(BA$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:AZ292)))*(IF(BA$5=$G292,0.5,1))","v":0},{"$f":"IF(BB$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:BA292)))*(IF(BB$5=$G292,0.5,1))","v":0},{"$f":"IF(BC$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:BB292)))*(IF(BC$5=$G292,0.5,1))","v":0},{"$f":"IF(BD$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:BC292)))*(IF(BD$5=$G292,0.5,1))","v":0},{"$f":"IF(BE$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:BD292)))*(IF(BE$5=$G292,0.5,1))","v":0},{"$f":"IF(BF$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:BE292)))*(IF(BF$5=$G292,0.5,1))","v":0},{"$f":"IF(BG$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:BF292)))*(IF(BG$5=$G292,0.5,1))","v":0},{"$f":"IF(BH$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:BG292)))*(IF(BH$5=$G292,0.5,1))","v":0},{"$f":"IF(BI$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:BH292)))*(IF(BI$5=$G292,0.5,1))","v":0},{"$f":"IF(BJ$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:BI292)))*(IF(BJ$5=$G292,0.5,1))","v":0},{"$f":"IF(BK$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:BJ292)))*(IF(BK$5=$G292,0.5,1))","v":0},{"$f":"IF(BL$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:BK292)))*(IF(BL$5=$G292,0.5,1))","v":0},{"$f":"IF(BM$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:BL292)))*(IF(BM$5=$G292,0.5,1))","v":0},{"$f":"IF(BN$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:BM292)))*(IF(BN$5=$G292,0.5,1))","v":0},{"$f":"IF(BO$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:BN292)))*(IF(BO$5=$G292,0.5,1))","v":0},{"$f":"IF(BP$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:BO292)))*(IF(BP$5=$G292,0.5,1))","v":0},{"$f":"IF(BQ$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:BP292)))*(IF(BQ$5=$G292,0.5,1))","v":0},{"$f":"IF(BR$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:BQ292)))*(IF(BR$5=$G292,0.5,1))","v":0},{"$f":"IF(BS$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:BR292)))*(IF(BS$5=$G292,0.5,1))","v":0},{"$f":"IF(BT$5<$G292,0,MAX($I292*$H292,$I292-SUM($K292:BS292)))*(IF(BT$5=$G292,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","MT3D",null,2030,4.2000000000000003E-2,-15041.145108818386,-15041.145108818386,null,{"$f":"IF(L$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:K293)))*(IF(L$5=$G293,0.5,1))","v":0},{"$f":"IF(M$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:L293)))*(IF(M$5=$G293,0.5,1))","v":0},{"$f":"IF(N$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:M293)))*(IF(N$5=$G293,0.5,1))","v":0},{"$f":"IF(O$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:N293)))*(IF(O$5=$G293,0.5,1))","v":0},{"$f":"IF(P$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:O293)))*(IF(P$5=$G293,0.5,1))","v":0},{"$f":"IF(Q$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:P293)))*(IF(Q$5=$G293,0.5,1))","v":0},{"$f":"IF(R$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:Q293)))*(IF(R$5=$G293,0.5,1))","v":0},{"$f":"IF(S$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:R293)))*(IF(S$5=$G293,0.5,1))","v":0},{"$f":"IF(T$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:S293)))*(IF(T$5=$G293,0.5,1))","v":0},{"$f":"IF(U$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:T293)))*(IF(U$5=$G293,0.5,1))","v":0},{"$f":"IF(V$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:U293)))*(IF(V$5=$G293,0.5,1))","v":0},{"$f":"IF(W$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:V293)))*(IF(W$5=$G293,0.5,1))","v":0},{"$f":"IF(X$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:W293)))*(IF(X$5=$G293,0.5,1))","v":0},{"$f":"IF(Y$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:X293)))*(IF(Y$5=$G293,0.5,1))","v":0},{"$f":"IF(Z$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:Y293)))*(IF(Z$5=$G293,0.5,1))","v":0},{"$f":"IF(AA$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:Z293)))*(IF(AA$5=$G293,0.5,1))","v":0},{"$f":"IF(AB$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AA293)))*(IF(AB$5=$G293,0.5,1))","v":-315.86404728518613},{"$f":"IF(AC$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AB293)))*(IF(AC$5=$G293,0.5,1))","v":-631.72809457037226},{"$f":"IF(AD$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AC293)))*(IF(AD$5=$G293,0.5,1))","v":-631.72809457037226},{"$f":"IF(AE$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AD293)))*(IF(AE$5=$G293,0.5,1))","v":-631.72809457037226},{"$f":"IF(AF$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AE293)))*(IF(AF$5=$G293,0.5,1))","v":-631.72809457037226},{"$f":"IF(AG$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AF293)))*(IF(AG$5=$G293,0.5,1))","v":-631.72809457037226},{"$f":"IF(AH$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AG293)))*(IF(AH$5=$G293,0.5,1))","v":-631.72809457037226},{"$f":"IF(AI$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AH293)))*(IF(AI$5=$G293,0.5,1))","v":-631.72809457037226},{"$f":"IF(AJ$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AI293)))*(IF(AJ$5=$G293,0.5,1))","v":-631.72809457037226},{"$f":"IF(AK$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AJ293)))*(IF(AK$5=$G293,0.5,1))","v":-631.72809457037226},{"$f":"IF(AL$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AK293)))*(IF(AL$5=$G293,0.5,1))","v":-631.72809457037226},{"$f":"IF(AM$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AL293)))*(IF(AM$5=$G293,0.5,1))","v":-631.72809457037226},{"$f":"IF(AN$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AM293)))*(IF(AN$5=$G293,0.5,1))","v":-631.72809457037226},{"$f":"IF(AO$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AN293)))*(IF(AO$5=$G293,0.5,1))","v":-631.72809457037226},{"$f":"IF(AP$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AO293)))*(IF(AP$5=$G293,0.5,1))","v":-631.72809457037226},{"$f":"IF(AQ$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AP293)))*(IF(AQ$5=$G293,0.5,1))","v":-631.72809457037226},{"$f":"IF(AR$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AQ293)))*(IF(AR$5=$G293,0.5,1))","v":-631.72809457037226},{"$f":"IF(AS$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AR293)))*(IF(AS$5=$G293,0.5,1))","v":-631.72809457037226},{"$f":"IF(AT$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AS293)))*(IF(AT$5=$G293,0.5,1))","v":-631.72809457037226},{"$f":"IF(AU$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AT293)))*(IF(AU$5=$G293,0.5,1))","v":-631.72809457037226},{"$f":"IF(AV$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AU293)))*(IF(AV$5=$G293,0.5,1))","v":-631.72809457037226},{"$f":"IF(AW$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AV293)))*(IF(AW$5=$G293,0.5,1))","v":-631.72809457037226},{"$f":"IF(AX$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AW293)))*(IF(AX$5=$G293,0.5,1))","v":-631.72809457037226},{"$f":"IF(AY$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AX293)))*(IF(AY$5=$G293,0.5,1))","v":-631.72809457037226},{"$f":"IF(AZ$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AY293)))*(IF(AZ$5=$G293,0.5,1))","v":-195.53488641464537},{"$f":"IF(BA$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:AZ293)))*(IF(BA$5=$G293,0.5,1))","v":0},{"$f":"IF(BB$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:BA293)))*(IF(BB$5=$G293,0.5,1))","v":0},{"$f":"IF(BC$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:BB293)))*(IF(BC$5=$G293,0.5,1))","v":0},{"$f":"IF(BD$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:BC293)))*(IF(BD$5=$G293,0.5,1))","v":0},{"$f":"IF(BE$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:BD293)))*(IF(BE$5=$G293,0.5,1))","v":0},{"$f":"IF(BF$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:BE293)))*(IF(BF$5=$G293,0.5,1))","v":0},{"$f":"IF(BG$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:BF293)))*(IF(BG$5=$G293,0.5,1))","v":0},{"$f":"IF(BH$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:BG293)))*(IF(BH$5=$G293,0.5,1))","v":0},{"$f":"IF(BI$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:BH293)))*(IF(BI$5=$G293,0.5,1))","v":0},{"$f":"IF(BJ$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:BI293)))*(IF(BJ$5=$G293,0.5,1))","v":0},{"$f":"IF(BK$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:BJ293)))*(IF(BK$5=$G293,0.5,1))","v":0},{"$f":"IF(BL$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:BK293)))*(IF(BL$5=$G293,0.5,1))","v":0},{"$f":"IF(BM$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:BL293)))*(IF(BM$5=$G293,0.5,1))","v":0},{"$f":"IF(BN$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:BM293)))*(IF(BN$5=$G293,0.5,1))","v":0},{"$f":"IF(BO$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:BN293)))*(IF(BO$5=$G293,0.5,1))","v":0},{"$f":"IF(BP$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:BO293)))*(IF(BP$5=$G293,0.5,1))","v":0},{"$f":"IF(BQ$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:BP293)))*(IF(BQ$5=$G293,0.5,1))","v":0},{"$f":"IF(BR$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:BQ293)))*(IF(BR$5=$G293,0.5,1))","v":0},{"$f":"IF(BS$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:BR293)))*(IF(BS$5=$G293,0.5,1))","v":0},{"$f":"IF(BT$5<$G293,0,MAX($I293*$H293,$I293-SUM($K293:BS293)))*(IF(BT$5=$G293,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","SN4A",null,2028,4.2000000000000003E-2,-14531.092829954659,-14531.092829954659,null,{"$f":"IF(L$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:K294)))*(IF(L$5=$G294,0.5,1))","v":0},{"$f":"IF(M$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:L294)))*(IF(M$5=$G294,0.5,1))","v":0},{"$f":"IF(N$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:M294)))*(IF(N$5=$G294,0.5,1))","v":0},{"$f":"IF(O$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:N294)))*(IF(O$5=$G294,0.5,1))","v":0},{"$f":"IF(P$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:O294)))*(IF(P$5=$G294,0.5,1))","v":0},{"$f":"IF(Q$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:P294)))*(IF(Q$5=$G294,0.5,1))","v":0},{"$f":"IF(R$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:Q294)))*(IF(R$5=$G294,0.5,1))","v":0},{"$f":"IF(S$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:R294)))*(IF(S$5=$G294,0.5,1))","v":0},{"$f":"IF(T$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:S294)))*(IF(T$5=$G294,0.5,1))","v":0},{"$f":"IF(U$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:T294)))*(IF(U$5=$G294,0.5,1))","v":0},{"$f":"IF(V$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:U294)))*(IF(V$5=$G294,0.5,1))","v":0},{"$f":"IF(W$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:V294)))*(IF(W$5=$G294,0.5,1))","v":0},{"$f":"IF(X$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:W294)))*(IF(X$5=$G294,0.5,1))","v":0},{"$f":"IF(Y$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:X294)))*(IF(Y$5=$G294,0.5,1))","v":0},{"$f":"IF(Z$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:Y294)))*(IF(Z$5=$G294,0.5,1))","v":-305.15294942904785},{"$f":"IF(AA$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:Z294)))*(IF(AA$5=$G294,0.5,1))","v":-610.3058988580957},{"$f":"IF(AB$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AA294)))*(IF(AB$5=$G294,0.5,1))","v":-610.3058988580957},{"$f":"IF(AC$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AB294)))*(IF(AC$5=$G294,0.5,1))","v":-610.3058988580957},{"$f":"IF(AD$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AC294)))*(IF(AD$5=$G294,0.5,1))","v":-610.3058988580957},{"$f":"IF(AE$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AD294)))*(IF(AE$5=$G294,0.5,1))","v":-610.3058988580957},{"$f":"IF(AF$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AE294)))*(IF(AF$5=$G294,0.5,1))","v":-610.3058988580957},{"$f":"IF(AG$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AF294)))*(IF(AG$5=$G294,0.5,1))","v":-610.3058988580957},{"$f":"IF(AH$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AG294)))*(IF(AH$5=$G294,0.5,1))","v":-610.3058988580957},{"$f":"IF(AI$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AH294)))*(IF(AI$5=$G294,0.5,1))","v":-610.3058988580957},{"$f":"IF(AJ$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AI294)))*(IF(AJ$5=$G294,0.5,1))","v":-610.3058988580957},{"$f":"IF(AK$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AJ294)))*(IF(AK$5=$G294,0.5,1))","v":-610.3058988580957},{"$f":"IF(AL$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AK294)))*(IF(AL$5=$G294,0.5,1))","v":-610.3058988580957},{"$f":"IF(AM$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AL294)))*(IF(AM$5=$G294,0.5,1))","v":-610.3058988580957},{"$f":"IF(AN$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AM294)))*(IF(AN$5=$G294,0.5,1))","v":-610.3058988580957},{"$f":"IF(AO$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AN294)))*(IF(AO$5=$G294,0.5,1))","v":-610.3058988580957},{"$f":"IF(AP$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AO294)))*(IF(AP$5=$G294,0.5,1))","v":-610.3058988580957},{"$f":"IF(AQ$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AP294)))*(IF(AQ$5=$G294,0.5,1))","v":-610.3058988580957},{"$f":"IF(AR$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AQ294)))*(IF(AR$5=$G294,0.5,1))","v":-610.3058988580957},{"$f":"IF(AS$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AR294)))*(IF(AS$5=$G294,0.5,1))","v":-610.3058988580957},{"$f":"IF(AT$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AS294)))*(IF(AT$5=$G294,0.5,1))","v":-610.3058988580957},{"$f":"IF(AU$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AT294)))*(IF(AU$5=$G294,0.5,1))","v":-610.3058988580957},{"$f":"IF(AV$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AU294)))*(IF(AV$5=$G294,0.5,1))","v":-610.3058988580957},{"$f":"IF(AW$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AV294)))*(IF(AW$5=$G294,0.5,1))","v":-610.3058988580957},{"$f":"IF(AX$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AW294)))*(IF(AX$5=$G294,0.5,1))","v":-188.90420678940609},{"$f":"IF(AY$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AX294)))*(IF(AY$5=$G294,0.5,1))","v":0},{"$f":"IF(AZ$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AY294)))*(IF(AZ$5=$G294,0.5,1))","v":0},{"$f":"IF(BA$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:AZ294)))*(IF(BA$5=$G294,0.5,1))","v":0},{"$f":"IF(BB$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:BA294)))*(IF(BB$5=$G294,0.5,1))","v":0},{"$f":"IF(BC$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:BB294)))*(IF(BC$5=$G294,0.5,1))","v":0},{"$f":"IF(BD$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:BC294)))*(IF(BD$5=$G294,0.5,1))","v":0},{"$f":"IF(BE$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:BD294)))*(IF(BE$5=$G294,0.5,1))","v":0},{"$f":"IF(BF$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:BE294)))*(IF(BF$5=$G294,0.5,1))","v":0},{"$f":"IF(BG$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:BF294)))*(IF(BG$5=$G294,0.5,1))","v":0},{"$f":"IF(BH$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:BG294)))*(IF(BH$5=$G294,0.5,1))","v":0},{"$f":"IF(BI$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:BH294)))*(IF(BI$5=$G294,0.5,1))","v":0},{"$f":"IF(BJ$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:BI294)))*(IF(BJ$5=$G294,0.5,1))","v":0},{"$f":"IF(BK$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:BJ294)))*(IF(BK$5=$G294,0.5,1))","v":0},{"$f":"IF(BL$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:BK294)))*(IF(BL$5=$G294,0.5,1))","v":0},{"$f":"IF(BM$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:BL294)))*(IF(BM$5=$G294,0.5,1))","v":0},{"$f":"IF(BN$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:BM294)))*(IF(BN$5=$G294,0.5,1))","v":0},{"$f":"IF(BO$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:BN294)))*(IF(BO$5=$G294,0.5,1))","v":0},{"$f":"IF(BP$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:BO294)))*(IF(BP$5=$G294,0.5,1))","v":0},{"$f":"IF(BQ$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:BP294)))*(IF(BQ$5=$G294,0.5,1))","v":0},{"$f":"IF(BR$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:BQ294)))*(IF(BR$5=$G294,0.5,1))","v":0},{"$f":"IF(BS$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:BR294)))*(IF(BS$5=$G294,0.5,1))","v":0},{"$f":"IF(BT$5<$G294,0,MAX($I294*$H294,$I294-SUM($K294:BS294)))*(IF(BT$5=$G294,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","SN4B",null,2033,5.7000000000000002E-2,-16639.431645962854,-16639.431645962854,null,{"$f":"IF(L$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:K295)))*(IF(L$5=$G295,0.5,1))","v":0},{"$f":"IF(M$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:L295)))*(IF(M$5=$G295,0.5,1))","v":0},{"$f":"IF(N$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:M295)))*(IF(N$5=$G295,0.5,1))","v":0},{"$f":"IF(O$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:N295)))*(IF(O$5=$G295,0.5,1))","v":0},{"$f":"IF(P$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:O295)))*(IF(P$5=$G295,0.5,1))","v":0},{"$f":"IF(Q$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:P295)))*(IF(Q$5=$G295,0.5,1))","v":0},{"$f":"IF(R$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:Q295)))*(IF(R$5=$G295,0.5,1))","v":0},{"$f":"IF(S$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:R295)))*(IF(S$5=$G295,0.5,1))","v":0},{"$f":"IF(T$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:S295)))*(IF(T$5=$G295,0.5,1))","v":0},{"$f":"IF(U$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:T295)))*(IF(U$5=$G295,0.5,1))","v":0},{"$f":"IF(V$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:U295)))*(IF(V$5=$G295,0.5,1))","v":0},{"$f":"IF(W$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:V295)))*(IF(W$5=$G295,0.5,1))","v":0},{"$f":"IF(X$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:W295)))*(IF(X$5=$G295,0.5,1))","v":0},{"$f":"IF(Y$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:X295)))*(IF(Y$5=$G295,0.5,1))","v":0},{"$f":"IF(Z$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:Y295)))*(IF(Z$5=$G295,0.5,1))","v":0},{"$f":"IF(AA$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:Z295)))*(IF(AA$5=$G295,0.5,1))","v":0},{"$f":"IF(AB$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AA295)))*(IF(AB$5=$G295,0.5,1))","v":0},{"$f":"IF(AC$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AB295)))*(IF(AC$5=$G295,0.5,1))","v":0},{"$f":"IF(AD$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AC295)))*(IF(AD$5=$G295,0.5,1))","v":0},{"$f":"IF(AE$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AD295)))*(IF(AE$5=$G295,0.5,1))","v":-474.22380190994136},{"$f":"IF(AF$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AE295)))*(IF(AF$5=$G295,0.5,1))","v":-948.44760381988272},{"$f":"IF(AG$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AF295)))*(IF(AG$5=$G295,0.5,1))","v":-948.44760381988272},{"$f":"IF(AH$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AG295)))*(IF(AH$5=$G295,0.5,1))","v":-948.44760381988272},{"$f":"IF(AI$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AH295)))*(IF(AI$5=$G295,0.5,1))","v":-948.44760381988272},{"$f":"IF(AJ$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AI295)))*(IF(AJ$5=$G295,0.5,1))","v":-948.44760381988272},{"$f":"IF(AK$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AJ295)))*(IF(AK$5=$G295,0.5,1))","v":-948.44760381988272},{"$f":"IF(AL$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AK295)))*(IF(AL$5=$G295,0.5,1))","v":-948.44760381988272},{"$f":"IF(AM$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AL295)))*(IF(AM$5=$G295,0.5,1))","v":-948.44760381988272},{"$f":"IF(AN$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AM295)))*(IF(AN$5=$G295,0.5,1))","v":-948.44760381988272},{"$f":"IF(AO$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AN295)))*(IF(AO$5=$G295,0.5,1))","v":-948.44760381988272},{"$f":"IF(AP$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AO295)))*(IF(AP$5=$G295,0.5,1))","v":-948.44760381988272},{"$f":"IF(AQ$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AP295)))*(IF(AQ$5=$G295,0.5,1))","v":-948.44760381988272},{"$f":"IF(AR$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AQ295)))*(IF(AR$5=$G295,0.5,1))","v":-948.44760381988272},{"$f":"IF(AS$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AR295)))*(IF(AS$5=$G295,0.5,1))","v":-948.44760381988272},{"$f":"IF(AT$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AS295)))*(IF(AT$5=$G295,0.5,1))","v":-948.44760381988272},{"$f":"IF(AU$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AT295)))*(IF(AU$5=$G295,0.5,1))","v":-948.44760381988272},{"$f":"IF(AV$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AU295)))*(IF(AV$5=$G295,0.5,1))","v":-948.44760381988272},{"$f":"IF(AW$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AV295)))*(IF(AW$5=$G295,0.5,1))","v":-41.598579114906897},{"$f":"IF(AX$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AW295)))*(IF(AX$5=$G295,0.5,1))","v":0},{"$f":"IF(AY$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AX295)))*(IF(AY$5=$G295,0.5,1))","v":0},{"$f":"IF(AZ$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AY295)))*(IF(AZ$5=$G295,0.5,1))","v":0},{"$f":"IF(BA$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:AZ295)))*(IF(BA$5=$G295,0.5,1))","v":0},{"$f":"IF(BB$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:BA295)))*(IF(BB$5=$G295,0.5,1))","v":0},{"$f":"IF(BC$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:BB295)))*(IF(BC$5=$G295,0.5,1))","v":0},{"$f":"IF(BD$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:BC295)))*(IF(BD$5=$G295,0.5,1))","v":0},{"$f":"IF(BE$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:BD295)))*(IF(BE$5=$G295,0.5,1))","v":0},{"$f":"IF(BF$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:BE295)))*(IF(BF$5=$G295,0.5,1))","v":0},{"$f":"IF(BG$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:BF295)))*(IF(BG$5=$G295,0.5,1))","v":0},{"$f":"IF(BH$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:BG295)))*(IF(BH$5=$G295,0.5,1))","v":0},{"$f":"IF(BI$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:BH295)))*(IF(BI$5=$G295,0.5,1))","v":0},{"$f":"IF(BJ$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:BI295)))*(IF(BJ$5=$G295,0.5,1))","v":0},{"$f":"IF(BK$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:BJ295)))*(IF(BK$5=$G295,0.5,1))","v":0},{"$f":"IF(BL$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:BK295)))*(IF(BL$5=$G295,0.5,1))","v":0},{"$f":"IF(BM$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:BL295)))*(IF(BM$5=$G295,0.5,1))","v":0},{"$f":"IF(BN$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:BM295)))*(IF(BN$5=$G295,0.5,1))","v":0},{"$f":"IF(BO$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:BN295)))*(IF(BO$5=$G295,0.5,1))","v":0},{"$f":"IF(BP$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:BO295)))*(IF(BP$5=$G295,0.5,1))","v":0},{"$f":"IF(BQ$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:BP295)))*(IF(BQ$5=$G295,0.5,1))","v":0},{"$f":"IF(BR$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:BQ295)))*(IF(BR$5=$G295,0.5,1))","v":0},{"$f":"IF(BS$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:BR295)))*(IF(BS$5=$G295,0.5,1))","v":0},{"$f":"IF(BT$5<$G295,0,MAX($I295*$H295,$I295-SUM($K295:BS295)))*(IF(BT$5=$G295,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","SN4C",null,2029,5.7000000000000002E-2,-14672.993820929083,-14672.993820929083,null,{"$f":"IF(L$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:K296)))*(IF(L$5=$G296,0.5,1))","v":0},{"$f":"IF(M$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:L296)))*(IF(M$5=$G296,0.5,1))","v":0},{"$f":"IF(N$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:M296)))*(IF(N$5=$G296,0.5,1))","v":0},{"$f":"IF(O$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:N296)))*(IF(O$5=$G296,0.5,1))","v":0},{"$f":"IF(P$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:O296)))*(IF(P$5=$G296,0.5,1))","v":0},{"$f":"IF(Q$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:P296)))*(IF(Q$5=$G296,0.5,1))","v":0},{"$f":"IF(R$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:Q296)))*(IF(R$5=$G296,0.5,1))","v":0},{"$f":"IF(S$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:R296)))*(IF(S$5=$G296,0.5,1))","v":0},{"$f":"IF(T$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:S296)))*(IF(T$5=$G296,0.5,1))","v":0},{"$f":"IF(U$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:T296)))*(IF(U$5=$G296,0.5,1))","v":0},{"$f":"IF(V$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:U296)))*(IF(V$5=$G296,0.5,1))","v":0},{"$f":"IF(W$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:V296)))*(IF(W$5=$G296,0.5,1))","v":0},{"$f":"IF(X$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:W296)))*(IF(X$5=$G296,0.5,1))","v":0},{"$f":"IF(Y$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:X296)))*(IF(Y$5=$G296,0.5,1))","v":0},{"$f":"IF(Z$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:Y296)))*(IF(Z$5=$G296,0.5,1))","v":0},{"$f":"IF(AA$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:Z296)))*(IF(AA$5=$G296,0.5,1))","v":-418.18032389647891},{"$f":"IF(AB$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AA296)))*(IF(AB$5=$G296,0.5,1))","v":-836.36064779295782},{"$f":"IF(AC$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AB296)))*(IF(AC$5=$G296,0.5,1))","v":-836.36064779295782},{"$f":"IF(AD$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AC296)))*(IF(AD$5=$G296,0.5,1))","v":-836.36064779295782},{"$f":"IF(AE$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AD296)))*(IF(AE$5=$G296,0.5,1))","v":-836.36064779295782},{"$f":"IF(AF$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AE296)))*(IF(AF$5=$G296,0.5,1))","v":-836.36064779295782},{"$f":"IF(AG$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AF296)))*(IF(AG$5=$G296,0.5,1))","v":-836.36064779295782},{"$f":"IF(AH$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AG296)))*(IF(AH$5=$G296,0.5,1))","v":-836.36064779295782},{"$f":"IF(AI$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AH296)))*(IF(AI$5=$G296,0.5,1))","v":-836.36064779295782},{"$f":"IF(AJ$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AI296)))*(IF(AJ$5=$G296,0.5,1))","v":-836.36064779295782},{"$f":"IF(AK$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AJ296)))*(IF(AK$5=$G296,0.5,1))","v":-836.36064779295782},{"$f":"IF(AL$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AK296)))*(IF(AL$5=$G296,0.5,1))","v":-836.36064779295782},{"$f":"IF(AM$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AL296)))*(IF(AM$5=$G296,0.5,1))","v":-836.36064779295782},{"$f":"IF(AN$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AM296)))*(IF(AN$5=$G296,0.5,1))","v":-836.36064779295782},{"$f":"IF(AO$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AN296)))*(IF(AO$5=$G296,0.5,1))","v":-836.36064779295782},{"$f":"IF(AP$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AO296)))*(IF(AP$5=$G296,0.5,1))","v":-836.36064779295782},{"$f":"IF(AQ$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AP296)))*(IF(AQ$5=$G296,0.5,1))","v":-836.36064779295782},{"$f":"IF(AR$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AQ296)))*(IF(AR$5=$G296,0.5,1))","v":-836.36064779295782},{"$f":"IF(AS$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AR296)))*(IF(AS$5=$G296,0.5,1))","v":-36.682484552326059},{"$f":"IF(AT$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AS296)))*(IF(AT$5=$G296,0.5,1))","v":0},{"$f":"IF(AU$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AT296)))*(IF(AU$5=$G296,0.5,1))","v":0},{"$f":"IF(AV$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AU296)))*(IF(AV$5=$G296,0.5,1))","v":0},{"$f":"IF(AW$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AV296)))*(IF(AW$5=$G296,0.5,1))","v":0},{"$f":"IF(AX$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AW296)))*(IF(AX$5=$G296,0.5,1))","v":0},{"$f":"IF(AY$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AX296)))*(IF(AY$5=$G296,0.5,1))","v":0},{"$f":"IF(AZ$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AY296)))*(IF(AZ$5=$G296,0.5,1))","v":0},{"$f":"IF(BA$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:AZ296)))*(IF(BA$5=$G296,0.5,1))","v":0},{"$f":"IF(BB$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:BA296)))*(IF(BB$5=$G296,0.5,1))","v":0},{"$f":"IF(BC$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:BB296)))*(IF(BC$5=$G296,0.5,1))","v":0},{"$f":"IF(BD$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:BC296)))*(IF(BD$5=$G296,0.5,1))","v":0},{"$f":"IF(BE$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:BD296)))*(IF(BE$5=$G296,0.5,1))","v":0},{"$f":"IF(BF$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:BE296)))*(IF(BF$5=$G296,0.5,1))","v":0},{"$f":"IF(BG$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:BF296)))*(IF(BG$5=$G296,0.5,1))","v":0},{"$f":"IF(BH$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:BG296)))*(IF(BH$5=$G296,0.5,1))","v":0},{"$f":"IF(BI$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:BH296)))*(IF(BI$5=$G296,0.5,1))","v":0},{"$f":"IF(BJ$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:BI296)))*(IF(BJ$5=$G296,0.5,1))","v":0},{"$f":"IF(BK$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:BJ296)))*(IF(BK$5=$G296,0.5,1))","v":0},{"$f":"IF(BL$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:BK296)))*(IF(BL$5=$G296,0.5,1))","v":0},{"$f":"IF(BM$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:BL296)))*(IF(BM$5=$G296,0.5,1))","v":0},{"$f":"IF(BN$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:BM296)))*(IF(BN$5=$G296,0.5,1))","v":0},{"$f":"IF(BO$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:BN296)))*(IF(BO$5=$G296,0.5,1))","v":0},{"$f":"IF(BP$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:BO296)))*(IF(BP$5=$G296,0.5,1))","v":0},{"$f":"IF(BQ$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:BP296)))*(IF(BQ$5=$G296,0.5,1))","v":0},{"$f":"IF(BR$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:BQ296)))*(IF(BR$5=$G296,0.5,1))","v":0},{"$f":"IF(BS$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:BR296)))*(IF(BS$5=$G296,0.5,1))","v":0},{"$f":"IF(BT$5<$G296,0,MAX($I296*$H296,$I296-SUM($K296:BS296)))*(IF(BT$5=$G296,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","SN4D",null,2023,5.7000000000000002E-2,-12532.618298874992,-12532.618298874992,null,{"$f":"IF(L$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:K297)))*(IF(L$5=$G297,0.5,1))","v":0},{"$f":"IF(M$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:L297)))*(IF(M$5=$G297,0.5,1))","v":0},{"$f":"IF(N$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:M297)))*(IF(N$5=$G297,0.5,1))","v":0},{"$f":"IF(O$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:N297)))*(IF(O$5=$G297,0.5,1))","v":0},{"$f":"IF(P$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:O297)))*(IF(P$5=$G297,0.5,1))","v":0},{"$f":"IF(Q$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:P297)))*(IF(Q$5=$G297,0.5,1))","v":0},{"$f":"IF(R$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:Q297)))*(IF(R$5=$G297,0.5,1))","v":0},{"$f":"IF(S$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:R297)))*(IF(S$5=$G297,0.5,1))","v":0},{"$f":"IF(T$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:S297)))*(IF(T$5=$G297,0.5,1))","v":0},{"$f":"IF(U$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:T297)))*(IF(U$5=$G297,0.5,1))","v":-357.17962151793728},{"$f":"IF(V$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:U297)))*(IF(V$5=$G297,0.5,1))","v":-714.35924303587456},{"$f":"IF(W$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:V297)))*(IF(W$5=$G297,0.5,1))","v":-714.35924303587456},{"$f":"IF(X$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:W297)))*(IF(X$5=$G297,0.5,1))","v":-714.35924303587456},{"$f":"IF(Y$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:X297)))*(IF(Y$5=$G297,0.5,1))","v":-714.35924303587456},{"$f":"IF(Z$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:Y297)))*(IF(Z$5=$G297,0.5,1))","v":-714.35924303587456},{"$f":"IF(AA$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:Z297)))*(IF(AA$5=$G297,0.5,1))","v":-714.35924303587456},{"$f":"IF(AB$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AA297)))*(IF(AB$5=$G297,0.5,1))","v":-714.35924303587456},{"$f":"IF(AC$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AB297)))*(IF(AC$5=$G297,0.5,1))","v":-714.35924303587456},{"$f":"IF(AD$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AC297)))*(IF(AD$5=$G297,0.5,1))","v":-714.35924303587456},{"$f":"IF(AE$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AD297)))*(IF(AE$5=$G297,0.5,1))","v":-714.35924303587456},{"$f":"IF(AF$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AE297)))*(IF(AF$5=$G297,0.5,1))","v":-714.35924303587456},{"$f":"IF(AG$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AF297)))*(IF(AG$5=$G297,0.5,1))","v":-714.35924303587456},{"$f":"IF(AH$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AG297)))*(IF(AH$5=$G297,0.5,1))","v":-714.35924303587456},{"$f":"IF(AI$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AH297)))*(IF(AI$5=$G297,0.5,1))","v":-714.35924303587456},{"$f":"IF(AJ$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AI297)))*(IF(AJ$5=$G297,0.5,1))","v":-714.35924303587456},{"$f":"IF(AK$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AJ297)))*(IF(AK$5=$G297,0.5,1))","v":-714.35924303587456},{"$f":"IF(AL$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AK297)))*(IF(AL$5=$G297,0.5,1))","v":-714.35924303587456},{"$f":"IF(AM$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AL297)))*(IF(AM$5=$G297,0.5,1))","v":-31.331545747183554},{"$f":"IF(AN$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AM297)))*(IF(AN$5=$G297,0.5,1))","v":0},{"$f":"IF(AO$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AN297)))*(IF(AO$5=$G297,0.5,1))","v":0},{"$f":"IF(AP$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AO297)))*(IF(AP$5=$G297,0.5,1))","v":0},{"$f":"IF(AQ$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AP297)))*(IF(AQ$5=$G297,0.5,1))","v":0},{"$f":"IF(AR$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AQ297)))*(IF(AR$5=$G297,0.5,1))","v":0},{"$f":"IF(AS$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AR297)))*(IF(AS$5=$G297,0.5,1))","v":0},{"$f":"IF(AT$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AS297)))*(IF(AT$5=$G297,0.5,1))","v":0},{"$f":"IF(AU$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AT297)))*(IF(AU$5=$G297,0.5,1))","v":0},{"$f":"IF(AV$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AU297)))*(IF(AV$5=$G297,0.5,1))","v":0},{"$f":"IF(AW$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AV297)))*(IF(AW$5=$G297,0.5,1))","v":0},{"$f":"IF(AX$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AW297)))*(IF(AX$5=$G297,0.5,1))","v":0},{"$f":"IF(AY$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AX297)))*(IF(AY$5=$G297,0.5,1))","v":0},{"$f":"IF(AZ$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AY297)))*(IF(AZ$5=$G297,0.5,1))","v":0},{"$f":"IF(BA$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:AZ297)))*(IF(BA$5=$G297,0.5,1))","v":0},{"$f":"IF(BB$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:BA297)))*(IF(BB$5=$G297,0.5,1))","v":0},{"$f":"IF(BC$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:BB297)))*(IF(BC$5=$G297,0.5,1))","v":0},{"$f":"IF(BD$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:BC297)))*(IF(BD$5=$G297,0.5,1))","v":0},{"$f":"IF(BE$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:BD297)))*(IF(BE$5=$G297,0.5,1))","v":0},{"$f":"IF(BF$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:BE297)))*(IF(BF$5=$G297,0.5,1))","v":0},{"$f":"IF(BG$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:BF297)))*(IF(BG$5=$G297,0.5,1))","v":0},{"$f":"IF(BH$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:BG297)))*(IF(BH$5=$G297,0.5,1))","v":0},{"$f":"IF(BI$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:BH297)))*(IF(BI$5=$G297,0.5,1))","v":0},{"$f":"IF(BJ$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:BI297)))*(IF(BJ$5=$G297,0.5,1))","v":0},{"$f":"IF(BK$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:BJ297)))*(IF(BK$5=$G297,0.5,1))","v":0},{"$f":"IF(BL$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:BK297)))*(IF(BL$5=$G297,0.5,1))","v":0},{"$f":"IF(BM$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:BL297)))*(IF(BM$5=$G297,0.5,1))","v":0},{"$f":"IF(BN$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:BM297)))*(IF(BN$5=$G297,0.5,1))","v":0},{"$f":"IF(BO$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:BN297)))*(IF(BO$5=$G297,0.5,1))","v":0},{"$f":"IF(BP$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:BO297)))*(IF(BP$5=$G297,0.5,1))","v":0},{"$f":"IF(BQ$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:BP297)))*(IF(BQ$5=$G297,0.5,1))","v":0},{"$f":"IF(BR$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:BQ297)))*(IF(BR$5=$G297,0.5,1))","v":0},{"$f":"IF(BS$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:BR297)))*(IF(BS$5=$G297,0.5,1))","v":0},{"$f":"IF(BT$5<$G297,0,MAX($I297*$H297,$I297-SUM($K297:BS297)))*(IF(BT$5=$G297,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","SN5A",null,2036,5.7000000000000002E-2,-18048.854692691613,-18048.854692691613,null,{"$f":"IF(L$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:K298)))*(IF(L$5=$G298,0.5,1))","v":0},{"$f":"IF(M$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:L298)))*(IF(M$5=$G298,0.5,1))","v":0},{"$f":"IF(N$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:M298)))*(IF(N$5=$G298,0.5,1))","v":0},{"$f":"IF(O$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:N298)))*(IF(O$5=$G298,0.5,1))","v":0},{"$f":"IF(P$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:O298)))*(IF(P$5=$G298,0.5,1))","v":0},{"$f":"IF(Q$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:P298)))*(IF(Q$5=$G298,0.5,1))","v":0},{"$f":"IF(R$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:Q298)))*(IF(R$5=$G298,0.5,1))","v":0},{"$f":"IF(S$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:R298)))*(IF(S$5=$G298,0.5,1))","v":0},{"$f":"IF(T$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:S298)))*(IF(T$5=$G298,0.5,1))","v":0},{"$f":"IF(U$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:T298)))*(IF(U$5=$G298,0.5,1))","v":0},{"$f":"IF(V$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:U298)))*(IF(V$5=$G298,0.5,1))","v":0},{"$f":"IF(W$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:V298)))*(IF(W$5=$G298,0.5,1))","v":0},{"$f":"IF(X$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:W298)))*(IF(X$5=$G298,0.5,1))","v":0},{"$f":"IF(Y$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:X298)))*(IF(Y$5=$G298,0.5,1))","v":0},{"$f":"IF(Z$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:Y298)))*(IF(Z$5=$G298,0.5,1))","v":0},{"$f":"IF(AA$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:Z298)))*(IF(AA$5=$G298,0.5,1))","v":0},{"$f":"IF(AB$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AA298)))*(IF(AB$5=$G298,0.5,1))","v":0},{"$f":"IF(AC$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AB298)))*(IF(AC$5=$G298,0.5,1))","v":0},{"$f":"IF(AD$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AC298)))*(IF(AD$5=$G298,0.5,1))","v":0},{"$f":"IF(AE$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AD298)))*(IF(AE$5=$G298,0.5,1))","v":0},{"$f":"IF(AF$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AE298)))*(IF(AF$5=$G298,0.5,1))","v":0},{"$f":"IF(AG$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AF298)))*(IF(AG$5=$G298,0.5,1))","v":0},{"$f":"IF(AH$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AG298)))*(IF(AH$5=$G298,0.5,1))","v":-514.39235874171095},{"$f":"IF(AI$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AH298)))*(IF(AI$5=$G298,0.5,1))","v":-1028.7847174834219},{"$f":"IF(AJ$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AI298)))*(IF(AJ$5=$G298,0.5,1))","v":-1028.7847174834219},{"$f":"IF(AK$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AJ298)))*(IF(AK$5=$G298,0.5,1))","v":-1028.7847174834219},{"$f":"IF(AL$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AK298)))*(IF(AL$5=$G298,0.5,1))","v":-1028.7847174834219},{"$f":"IF(AM$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AL298)))*(IF(AM$5=$G298,0.5,1))","v":-1028.7847174834219},{"$f":"IF(AN$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AM298)))*(IF(AN$5=$G298,0.5,1))","v":-1028.7847174834219},{"$f":"IF(AO$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AN298)))*(IF(AO$5=$G298,0.5,1))","v":-1028.7847174834219},{"$f":"IF(AP$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AO298)))*(IF(AP$5=$G298,0.5,1))","v":-1028.7847174834219},{"$f":"IF(AQ$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AP298)))*(IF(AQ$5=$G298,0.5,1))","v":-1028.7847174834219},{"$f":"IF(AR$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AQ298)))*(IF(AR$5=$G298,0.5,1))","v":-1028.7847174834219},{"$f":"IF(AS$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AR298)))*(IF(AS$5=$G298,0.5,1))","v":-1028.7847174834219},{"$f":"IF(AT$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AS298)))*(IF(AT$5=$G298,0.5,1))","v":-1028.7847174834219},{"$f":"IF(AU$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AT298)))*(IF(AU$5=$G298,0.5,1))","v":-1028.7847174834219},{"$f":"IF(AV$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AU298)))*(IF(AV$5=$G298,0.5,1))","v":-1028.7847174834219},{"$f":"IF(AW$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AV298)))*(IF(AW$5=$G298,0.5,1))","v":-1028.7847174834219},{"$f":"IF(AX$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AW298)))*(IF(AX$5=$G298,0.5,1))","v":-1028.7847174834219},{"$f":"IF(AY$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AX298)))*(IF(AY$5=$G298,0.5,1))","v":-1028.7847174834219},{"$f":"IF(AZ$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AY298)))*(IF(AZ$5=$G298,0.5,1))","v":-45.122136731726641},{"$f":"IF(BA$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:AZ298)))*(IF(BA$5=$G298,0.5,1))","v":0},{"$f":"IF(BB$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:BA298)))*(IF(BB$5=$G298,0.5,1))","v":0},{"$f":"IF(BC$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:BB298)))*(IF(BC$5=$G298,0.5,1))","v":0},{"$f":"IF(BD$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:BC298)))*(IF(BD$5=$G298,0.5,1))","v":0},{"$f":"IF(BE$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:BD298)))*(IF(BE$5=$G298,0.5,1))","v":0},{"$f":"IF(BF$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:BE298)))*(IF(BF$5=$G298,0.5,1))","v":0},{"$f":"IF(BG$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:BF298)))*(IF(BG$5=$G298,0.5,1))","v":0},{"$f":"IF(BH$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:BG298)))*(IF(BH$5=$G298,0.5,1))","v":0},{"$f":"IF(BI$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:BH298)))*(IF(BI$5=$G298,0.5,1))","v":0},{"$f":"IF(BJ$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:BI298)))*(IF(BJ$5=$G298,0.5,1))","v":0},{"$f":"IF(BK$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:BJ298)))*(IF(BK$5=$G298,0.5,1))","v":0},{"$f":"IF(BL$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:BK298)))*(IF(BL$5=$G298,0.5,1))","v":0},{"$f":"IF(BM$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:BL298)))*(IF(BM$5=$G298,0.5,1))","v":0},{"$f":"IF(BN$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:BM298)))*(IF(BN$5=$G298,0.5,1))","v":0},{"$f":"IF(BO$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:BN298)))*(IF(BO$5=$G298,0.5,1))","v":0},{"$f":"IF(BP$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:BO298)))*(IF(BP$5=$G298,0.5,1))","v":0},{"$f":"IF(BQ$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:BP298)))*(IF(BQ$5=$G298,0.5,1))","v":0},{"$f":"IF(BR$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:BQ298)))*(IF(BR$5=$G298,0.5,1))","v":0},{"$f":"IF(BS$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:BR298)))*(IF(BS$5=$G298,0.5,1))","v":0},{"$f":"IF(BT$5<$G298,0,MAX($I298*$H298,$I298-SUM($K298:BS298)))*(IF(BT$5=$G298,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","SN5B",null,2027,4.2999999999999997E-2,-13798.260549051331,-13798.260549051331,null,{"$f":"IF(L$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:K299)))*(IF(L$5=$G299,0.5,1))","v":0},{"$f":"IF(M$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:L299)))*(IF(M$5=$G299,0.5,1))","v":0},{"$f":"IF(N$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:M299)))*(IF(N$5=$G299,0.5,1))","v":0},{"$f":"IF(O$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:N299)))*(IF(O$5=$G299,0.5,1))","v":0},{"$f":"IF(P$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:O299)))*(IF(P$5=$G299,0.5,1))","v":0},{"$f":"IF(Q$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:P299)))*(IF(Q$5=$G299,0.5,1))","v":0},{"$f":"IF(R$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:Q299)))*(IF(R$5=$G299,0.5,1))","v":0},{"$f":"IF(S$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:R299)))*(IF(S$5=$G299,0.5,1))","v":0},{"$f":"IF(T$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:S299)))*(IF(T$5=$G299,0.5,1))","v":0},{"$f":"IF(U$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:T299)))*(IF(U$5=$G299,0.5,1))","v":0},{"$f":"IF(V$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:U299)))*(IF(V$5=$G299,0.5,1))","v":0},{"$f":"IF(W$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:V299)))*(IF(W$5=$G299,0.5,1))","v":0},{"$f":"IF(X$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:W299)))*(IF(X$5=$G299,0.5,1))","v":0},{"$f":"IF(Y$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:X299)))*(IF(Y$5=$G299,0.5,1))","v":-296.66260180460358},{"$f":"IF(Z$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:Y299)))*(IF(Z$5=$G299,0.5,1))","v":-593.32520360920716},{"$f":"IF(AA$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:Z299)))*(IF(AA$5=$G299,0.5,1))","v":-593.32520360920716},{"$f":"IF(AB$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AA299)))*(IF(AB$5=$G299,0.5,1))","v":-593.32520360920716},{"$f":"IF(AC$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AB299)))*(IF(AC$5=$G299,0.5,1))","v":-593.32520360920716},{"$f":"IF(AD$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AC299)))*(IF(AD$5=$G299,0.5,1))","v":-593.32520360920716},{"$f":"IF(AE$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AD299)))*(IF(AE$5=$G299,0.5,1))","v":-593.32520360920716},{"$f":"IF(AF$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AE299)))*(IF(AF$5=$G299,0.5,1))","v":-593.32520360920716},{"$f":"IF(AG$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AF299)))*(IF(AG$5=$G299,0.5,1))","v":-593.32520360920716},{"$f":"IF(AH$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AG299)))*(IF(AH$5=$G299,0.5,1))","v":-593.32520360920716},{"$f":"IF(AI$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AH299)))*(IF(AI$5=$G299,0.5,1))","v":-593.32520360920716},{"$f":"IF(AJ$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AI299)))*(IF(AJ$5=$G299,0.5,1))","v":-593.32520360920716},{"$f":"IF(AK$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AJ299)))*(IF(AK$5=$G299,0.5,1))","v":-593.32520360920716},{"$f":"IF(AL$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AK299)))*(IF(AL$5=$G299,0.5,1))","v":-593.32520360920716},{"$f":"IF(AM$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AL299)))*(IF(AM$5=$G299,0.5,1))","v":-593.32520360920716},{"$f":"IF(AN$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AM299)))*(IF(AN$5=$G299,0.5,1))","v":-593.32520360920716},{"$f":"IF(AO$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AN299)))*(IF(AO$5=$G299,0.5,1))","v":-593.32520360920716},{"$f":"IF(AP$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AO299)))*(IF(AP$5=$G299,0.5,1))","v":-593.32520360920716},{"$f":"IF(AQ$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AP299)))*(IF(AQ$5=$G299,0.5,1))","v":-593.32520360920716},{"$f":"IF(AR$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AQ299)))*(IF(AR$5=$G299,0.5,1))","v":-593.32520360920716},{"$f":"IF(AS$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AR299)))*(IF(AS$5=$G299,0.5,1))","v":-593.32520360920716},{"$f":"IF(AT$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AS299)))*(IF(AT$5=$G299,0.5,1))","v":-593.32520360920716},{"$f":"IF(AU$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AT299)))*(IF(AU$5=$G299,0.5,1))","v":-593.32520360920716},{"$f":"IF(AV$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AU299)))*(IF(AV$5=$G299,0.5,1))","v":-448.44346784416848},{"$f":"IF(AW$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AV299)))*(IF(AW$5=$G299,0.5,1))","v":0},{"$f":"IF(AX$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AW299)))*(IF(AX$5=$G299,0.5,1))","v":0},{"$f":"IF(AY$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AX299)))*(IF(AY$5=$G299,0.5,1))","v":0},{"$f":"IF(AZ$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AY299)))*(IF(AZ$5=$G299,0.5,1))","v":0},{"$f":"IF(BA$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:AZ299)))*(IF(BA$5=$G299,0.5,1))","v":0},{"$f":"IF(BB$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:BA299)))*(IF(BB$5=$G299,0.5,1))","v":0},{"$f":"IF(BC$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:BB299)))*(IF(BC$5=$G299,0.5,1))","v":0},{"$f":"IF(BD$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:BC299)))*(IF(BD$5=$G299,0.5,1))","v":0},{"$f":"IF(BE$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:BD299)))*(IF(BE$5=$G299,0.5,1))","v":0},{"$f":"IF(BF$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:BE299)))*(IF(BF$5=$G299,0.5,1))","v":0},{"$f":"IF(BG$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:BF299)))*(IF(BG$5=$G299,0.5,1))","v":0},{"$f":"IF(BH$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:BG299)))*(IF(BH$5=$G299,0.5,1))","v":0},{"$f":"IF(BI$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:BH299)))*(IF(BI$5=$G299,0.5,1))","v":0},{"$f":"IF(BJ$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:BI299)))*(IF(BJ$5=$G299,0.5,1))","v":0},{"$f":"IF(BK$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:BJ299)))*(IF(BK$5=$G299,0.5,1))","v":0},{"$f":"IF(BL$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:BK299)))*(IF(BL$5=$G299,0.5,1))","v":0},{"$f":"IF(BM$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:BL299)))*(IF(BM$5=$G299,0.5,1))","v":0},{"$f":"IF(BN$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:BM299)))*(IF(BN$5=$G299,0.5,1))","v":0},{"$f":"IF(BO$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:BN299)))*(IF(BO$5=$G299,0.5,1))","v":0},{"$f":"IF(BP$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:BO299)))*(IF(BP$5=$G299,0.5,1))","v":0},{"$f":"IF(BQ$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:BP299)))*(IF(BQ$5=$G299,0.5,1))","v":0},{"$f":"IF(BR$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:BQ299)))*(IF(BR$5=$G299,0.5,1))","v":0},{"$f":"IF(BS$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:BR299)))*(IF(BS$5=$G299,0.5,1))","v":0},{"$f":"IF(BT$5<$G299,0,MAX($I299*$H299,$I299-SUM($K299:BS299)))*(IF(BT$5=$G299,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","SN5C",null,2026,4.2999999999999997E-2,-13594.178659957073,-13594.178659957073,null,{"$f":"IF(L$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:K300)))*(IF(L$5=$G300,0.5,1))","v":0},{"$f":"IF(M$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:L300)))*(IF(M$5=$G300,0.5,1))","v":0},{"$f":"IF(N$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:M300)))*(IF(N$5=$G300,0.5,1))","v":0},{"$f":"IF(O$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:N300)))*(IF(O$5=$G300,0.5,1))","v":0},{"$f":"IF(P$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:O300)))*(IF(P$5=$G300,0.5,1))","v":0},{"$f":"IF(Q$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:P300)))*(IF(Q$5=$G300,0.5,1))","v":0},{"$f":"IF(R$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:Q300)))*(IF(R$5=$G300,0.5,1))","v":0},{"$f":"IF(S$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:R300)))*(IF(S$5=$G300,0.5,1))","v":0},{"$f":"IF(T$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:S300)))*(IF(T$5=$G300,0.5,1))","v":0},{"$f":"IF(U$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:T300)))*(IF(U$5=$G300,0.5,1))","v":0},{"$f":"IF(V$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:U300)))*(IF(V$5=$G300,0.5,1))","v":0},{"$f":"IF(W$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:V300)))*(IF(W$5=$G300,0.5,1))","v":0},{"$f":"IF(X$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:W300)))*(IF(X$5=$G300,0.5,1))","v":-292.27484118907705},{"$f":"IF(Y$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:X300)))*(IF(Y$5=$G300,0.5,1))","v":-584.5496823781541},{"$f":"IF(Z$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:Y300)))*(IF(Z$5=$G300,0.5,1))","v":-584.5496823781541},{"$f":"IF(AA$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:Z300)))*(IF(AA$5=$G300,0.5,1))","v":-584.5496823781541},{"$f":"IF(AB$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AA300)))*(IF(AB$5=$G300,0.5,1))","v":-584.5496823781541},{"$f":"IF(AC$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AB300)))*(IF(AC$5=$G300,0.5,1))","v":-584.5496823781541},{"$f":"IF(AD$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AC300)))*(IF(AD$5=$G300,0.5,1))","v":-584.5496823781541},{"$f":"IF(AE$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AD300)))*(IF(AE$5=$G300,0.5,1))","v":-584.5496823781541},{"$f":"IF(AF$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AE300)))*(IF(AF$5=$G300,0.5,1))","v":-584.5496823781541},{"$f":"IF(AG$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AF300)))*(IF(AG$5=$G300,0.5,1))","v":-584.5496823781541},{"$f":"IF(AH$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AG300)))*(IF(AH$5=$G300,0.5,1))","v":-584.5496823781541},{"$f":"IF(AI$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AH300)))*(IF(AI$5=$G300,0.5,1))","v":-584.5496823781541},{"$f":"IF(AJ$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AI300)))*(IF(AJ$5=$G300,0.5,1))","v":-584.5496823781541},{"$f":"IF(AK$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AJ300)))*(IF(AK$5=$G300,0.5,1))","v":-584.5496823781541},{"$f":"IF(AL$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AK300)))*(IF(AL$5=$G300,0.5,1))","v":-584.5496823781541},{"$f":"IF(AM$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AL300)))*(IF(AM$5=$G300,0.5,1))","v":-584.5496823781541},{"$f":"IF(AN$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AM300)))*(IF(AN$5=$G300,0.5,1))","v":-584.5496823781541},{"$f":"IF(AO$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AN300)))*(IF(AO$5=$G300,0.5,1))","v":-584.5496823781541},{"$f":"IF(AP$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AO300)))*(IF(AP$5=$G300,0.5,1))","v":-584.5496823781541},{"$f":"IF(AQ$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AP300)))*(IF(AQ$5=$G300,0.5,1))","v":-584.5496823781541},{"$f":"IF(AR$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AQ300)))*(IF(AR$5=$G300,0.5,1))","v":-584.5496823781541},{"$f":"IF(AS$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AR300)))*(IF(AS$5=$G300,0.5,1))","v":-584.5496823781541},{"$f":"IF(AT$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AS300)))*(IF(AT$5=$G300,0.5,1))","v":-584.5496823781541},{"$f":"IF(AU$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AT300)))*(IF(AU$5=$G300,0.5,1))","v":-441.81080644860594},{"$f":"IF(AV$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AU300)))*(IF(AV$5=$G300,0.5,1))","v":0},{"$f":"IF(AW$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AV300)))*(IF(AW$5=$G300,0.5,1))","v":0},{"$f":"IF(AX$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AW300)))*(IF(AX$5=$G300,0.5,1))","v":0},{"$f":"IF(AY$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AX300)))*(IF(AY$5=$G300,0.5,1))","v":0},{"$f":"IF(AZ$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AY300)))*(IF(AZ$5=$G300,0.5,1))","v":0},{"$f":"IF(BA$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:AZ300)))*(IF(BA$5=$G300,0.5,1))","v":0},{"$f":"IF(BB$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:BA300)))*(IF(BB$5=$G300,0.5,1))","v":0},{"$f":"IF(BC$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:BB300)))*(IF(BC$5=$G300,0.5,1))","v":0},{"$f":"IF(BD$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:BC300)))*(IF(BD$5=$G300,0.5,1))","v":0},{"$f":"IF(BE$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:BD300)))*(IF(BE$5=$G300,0.5,1))","v":0},{"$f":"IF(BF$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:BE300)))*(IF(BF$5=$G300,0.5,1))","v":0},{"$f":"IF(BG$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:BF300)))*(IF(BG$5=$G300,0.5,1))","v":0},{"$f":"IF(BH$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:BG300)))*(IF(BH$5=$G300,0.5,1))","v":0},{"$f":"IF(BI$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:BH300)))*(IF(BI$5=$G300,0.5,1))","v":0},{"$f":"IF(BJ$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:BI300)))*(IF(BJ$5=$G300,0.5,1))","v":0},{"$f":"IF(BK$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:BJ300)))*(IF(BK$5=$G300,0.5,1))","v":0},{"$f":"IF(BL$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:BK300)))*(IF(BL$5=$G300,0.5,1))","v":0},{"$f":"IF(BM$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:BL300)))*(IF(BM$5=$G300,0.5,1))","v":0},{"$f":"IF(BN$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:BM300)))*(IF(BN$5=$G300,0.5,1))","v":0},{"$f":"IF(BO$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:BN300)))*(IF(BO$5=$G300,0.5,1))","v":0},{"$f":"IF(BP$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:BO300)))*(IF(BP$5=$G300,0.5,1))","v":0},{"$f":"IF(BQ$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:BP300)))*(IF(BQ$5=$G300,0.5,1))","v":0},{"$f":"IF(BR$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:BQ300)))*(IF(BR$5=$G300,0.5,1))","v":0},{"$f":"IF(BS$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:BR300)))*(IF(BS$5=$G300,0.5,1))","v":0},{"$f":"IF(BT$5<$G300,0,MAX($I300*$H300,$I300-SUM($K300:BS300)))*(IF(BT$5=$G300,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","SN5D",null,2028,4.2999999999999997E-2,-14176.57374001893,-14176.57374001893,null,{"$f":"IF(L$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:K301)))*(IF(L$5=$G301,0.5,1))","v":0},{"$f":"IF(M$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:L301)))*(IF(M$5=$G301,0.5,1))","v":0},{"$f":"IF(N$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:M301)))*(IF(N$5=$G301,0.5,1))","v":0},{"$f":"IF(O$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:N301)))*(IF(O$5=$G301,0.5,1))","v":0},{"$f":"IF(P$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:O301)))*(IF(P$5=$G301,0.5,1))","v":0},{"$f":"IF(Q$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:P301)))*(IF(Q$5=$G301,0.5,1))","v":0},{"$f":"IF(R$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:Q301)))*(IF(R$5=$G301,0.5,1))","v":0},{"$f":"IF(S$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:R301)))*(IF(S$5=$G301,0.5,1))","v":0},{"$f":"IF(T$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:S301)))*(IF(T$5=$G301,0.5,1))","v":0},{"$f":"IF(U$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:T301)))*(IF(U$5=$G301,0.5,1))","v":0},{"$f":"IF(V$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:U301)))*(IF(V$5=$G301,0.5,1))","v":0},{"$f":"IF(W$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:V301)))*(IF(W$5=$G301,0.5,1))","v":0},{"$f":"IF(X$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:W301)))*(IF(X$5=$G301,0.5,1))","v":0},{"$f":"IF(Y$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:X301)))*(IF(Y$5=$G301,0.5,1))","v":0},{"$f":"IF(Z$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:Y301)))*(IF(Z$5=$G301,0.5,1))","v":-304.79633541040698},{"$f":"IF(AA$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:Z301)))*(IF(AA$5=$G301,0.5,1))","v":-609.59267082081396},{"$f":"IF(AB$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AA301)))*(IF(AB$5=$G301,0.5,1))","v":-609.59267082081396},{"$f":"IF(AC$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AB301)))*(IF(AC$5=$G301,0.5,1))","v":-609.59267082081396},{"$f":"IF(AD$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AC301)))*(IF(AD$5=$G301,0.5,1))","v":-609.59267082081396},{"$f":"IF(AE$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AD301)))*(IF(AE$5=$G301,0.5,1))","v":-609.59267082081396},{"$f":"IF(AF$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AE301)))*(IF(AF$5=$G301,0.5,1))","v":-609.59267082081396},{"$f":"IF(AG$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AF301)))*(IF(AG$5=$G301,0.5,1))","v":-609.59267082081396},{"$f":"IF(AH$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AG301)))*(IF(AH$5=$G301,0.5,1))","v":-609.59267082081396},{"$f":"IF(AI$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AH301)))*(IF(AI$5=$G301,0.5,1))","v":-609.59267082081396},{"$f":"IF(AJ$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AI301)))*(IF(AJ$5=$G301,0.5,1))","v":-609.59267082081396},{"$f":"IF(AK$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AJ301)))*(IF(AK$5=$G301,0.5,1))","v":-609.59267082081396},{"$f":"IF(AL$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AK301)))*(IF(AL$5=$G301,0.5,1))","v":-609.59267082081396},{"$f":"IF(AM$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AL301)))*(IF(AM$5=$G301,0.5,1))","v":-609.59267082081396},{"$f":"IF(AN$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AM301)))*(IF(AN$5=$G301,0.5,1))","v":-609.59267082081396},{"$f":"IF(AO$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AN301)))*(IF(AO$5=$G301,0.5,1))","v":-609.59267082081396},{"$f":"IF(AP$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AO301)))*(IF(AP$5=$G301,0.5,1))","v":-609.59267082081396},{"$f":"IF(AQ$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AP301)))*(IF(AQ$5=$G301,0.5,1))","v":-609.59267082081396},{"$f":"IF(AR$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AQ301)))*(IF(AR$5=$G301,0.5,1))","v":-609.59267082081396},{"$f":"IF(AS$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AR301)))*(IF(AS$5=$G301,0.5,1))","v":-609.59267082081396},{"$f":"IF(AT$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AS301)))*(IF(AT$5=$G301,0.5,1))","v":-609.59267082081396},{"$f":"IF(AU$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AT301)))*(IF(AU$5=$G301,0.5,1))","v":-609.59267082081396},{"$f":"IF(AV$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AU301)))*(IF(AV$5=$G301,0.5,1))","v":-609.59267082081396},{"$f":"IF(AW$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AV301)))*(IF(AW$5=$G301,0.5,1))","v":-460.73864655062243},{"$f":"IF(AX$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AW301)))*(IF(AX$5=$G301,0.5,1))","v":0},{"$f":"IF(AY$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AX301)))*(IF(AY$5=$G301,0.5,1))","v":0},{"$f":"IF(AZ$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AY301)))*(IF(AZ$5=$G301,0.5,1))","v":0},{"$f":"IF(BA$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:AZ301)))*(IF(BA$5=$G301,0.5,1))","v":0},{"$f":"IF(BB$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:BA301)))*(IF(BB$5=$G301,0.5,1))","v":0},{"$f":"IF(BC$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:BB301)))*(IF(BC$5=$G301,0.5,1))","v":0},{"$f":"IF(BD$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:BC301)))*(IF(BD$5=$G301,0.5,1))","v":0},{"$f":"IF(BE$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:BD301)))*(IF(BE$5=$G301,0.5,1))","v":0},{"$f":"IF(BF$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:BE301)))*(IF(BF$5=$G301,0.5,1))","v":0},{"$f":"IF(BG$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:BF301)))*(IF(BG$5=$G301,0.5,1))","v":0},{"$f":"IF(BH$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:BG301)))*(IF(BH$5=$G301,0.5,1))","v":0},{"$f":"IF(BI$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:BH301)))*(IF(BI$5=$G301,0.5,1))","v":0},{"$f":"IF(BJ$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:BI301)))*(IF(BJ$5=$G301,0.5,1))","v":0},{"$f":"IF(BK$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:BJ301)))*(IF(BK$5=$G301,0.5,1))","v":0},{"$f":"IF(BL$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:BK301)))*(IF(BL$5=$G301,0.5,1))","v":0},{"$f":"IF(BM$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:BL301)))*(IF(BM$5=$G301,0.5,1))","v":0},{"$f":"IF(BN$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:BM301)))*(IF(BN$5=$G301,0.5,1))","v":0},{"$f":"IF(BO$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:BN301)))*(IF(BO$5=$G301,0.5,1))","v":0},{"$f":"IF(BP$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:BO301)))*(IF(BP$5=$G301,0.5,1))","v":0},{"$f":"IF(BQ$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:BP301)))*(IF(BQ$5=$G301,0.5,1))","v":0},{"$f":"IF(BR$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:BQ301)))*(IF(BR$5=$G301,0.5,1))","v":0},{"$f":"IF(BS$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:BR301)))*(IF(BS$5=$G301,0.5,1))","v":0},{"$f":"IF(BT$5<$G301,0,MAX($I301*$H301,$I301-SUM($K301:BS301)))*(IF(BT$5=$G301,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","TP5A",null,2029,4.2999999999999997E-2,-14745.657214775405,-14745.657214775405,null,{"$f":"IF(L$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:K302)))*(IF(L$5=$G302,0.5,1))","v":0},{"$f":"IF(M$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:L302)))*(IF(M$5=$G302,0.5,1))","v":0},{"$f":"IF(N$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:M302)))*(IF(N$5=$G302,0.5,1))","v":0},{"$f":"IF(O$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:N302)))*(IF(O$5=$G302,0.5,1))","v":0},{"$f":"IF(P$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:O302)))*(IF(P$5=$G302,0.5,1))","v":0},{"$f":"IF(Q$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:P302)))*(IF(Q$5=$G302,0.5,1))","v":0},{"$f":"IF(R$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:Q302)))*(IF(R$5=$G302,0.5,1))","v":0},{"$f":"IF(S$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:R302)))*(IF(S$5=$G302,0.5,1))","v":0},{"$f":"IF(T$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:S302)))*(IF(T$5=$G302,0.5,1))","v":0},{"$f":"IF(U$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:T302)))*(IF(U$5=$G302,0.5,1))","v":0},{"$f":"IF(V$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:U302)))*(IF(V$5=$G302,0.5,1))","v":0},{"$f":"IF(W$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:V302)))*(IF(W$5=$G302,0.5,1))","v":0},{"$f":"IF(X$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:W302)))*(IF(X$5=$G302,0.5,1))","v":0},{"$f":"IF(Y$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:X302)))*(IF(Y$5=$G302,0.5,1))","v":0},{"$f":"IF(Z$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:Y302)))*(IF(Z$5=$G302,0.5,1))","v":0},{"$f":"IF(AA$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:Z302)))*(IF(AA$5=$G302,0.5,1))","v":-317.03163011767117},{"$f":"IF(AB$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AA302)))*(IF(AB$5=$G302,0.5,1))","v":-634.06326023534234},{"$f":"IF(AC$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AB302)))*(IF(AC$5=$G302,0.5,1))","v":-634.06326023534234},{"$f":"IF(AD$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AC302)))*(IF(AD$5=$G302,0.5,1))","v":-634.06326023534234},{"$f":"IF(AE$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AD302)))*(IF(AE$5=$G302,0.5,1))","v":-634.06326023534234},{"$f":"IF(AF$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AE302)))*(IF(AF$5=$G302,0.5,1))","v":-634.06326023534234},{"$f":"IF(AG$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AF302)))*(IF(AG$5=$G302,0.5,1))","v":-634.06326023534234},{"$f":"IF(AH$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AG302)))*(IF(AH$5=$G302,0.5,1))","v":-634.06326023534234},{"$f":"IF(AI$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AH302)))*(IF(AI$5=$G302,0.5,1))","v":-634.06326023534234},{"$f":"IF(AJ$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AI302)))*(IF(AJ$5=$G302,0.5,1))","v":-634.06326023534234},{"$f":"IF(AK$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AJ302)))*(IF(AK$5=$G302,0.5,1))","v":-634.06326023534234},{"$f":"IF(AL$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AK302)))*(IF(AL$5=$G302,0.5,1))","v":-634.06326023534234},{"$f":"IF(AM$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AL302)))*(IF(AM$5=$G302,0.5,1))","v":-634.06326023534234},{"$f":"IF(AN$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AM302)))*(IF(AN$5=$G302,0.5,1))","v":-634.06326023534234},{"$f":"IF(AO$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AN302)))*(IF(AO$5=$G302,0.5,1))","v":-634.06326023534234},{"$f":"IF(AP$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AO302)))*(IF(AP$5=$G302,0.5,1))","v":-634.06326023534234},{"$f":"IF(AQ$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AP302)))*(IF(AQ$5=$G302,0.5,1))","v":-634.06326023534234},{"$f":"IF(AR$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AQ302)))*(IF(AR$5=$G302,0.5,1))","v":-634.06326023534234},{"$f":"IF(AS$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AR302)))*(IF(AS$5=$G302,0.5,1))","v":-634.06326023534234},{"$f":"IF(AT$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AS302)))*(IF(AT$5=$G302,0.5,1))","v":-634.06326023534234},{"$f":"IF(AU$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AT302)))*(IF(AU$5=$G302,0.5,1))","v":-634.06326023534234},{"$f":"IF(AV$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AU302)))*(IF(AV$5=$G302,0.5,1))","v":-634.06326023534234},{"$f":"IF(AW$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AV302)))*(IF(AW$5=$G302,0.5,1))","v":-634.06326023534234},{"$f":"IF(AX$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AW302)))*(IF(AX$5=$G302,0.5,1))","v":-479.23385948020587},{"$f":"IF(AY$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AX302)))*(IF(AY$5=$G302,0.5,1))","v":0},{"$f":"IF(AZ$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AY302)))*(IF(AZ$5=$G302,0.5,1))","v":0},{"$f":"IF(BA$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:AZ302)))*(IF(BA$5=$G302,0.5,1))","v":0},{"$f":"IF(BB$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:BA302)))*(IF(BB$5=$G302,0.5,1))","v":0},{"$f":"IF(BC$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:BB302)))*(IF(BC$5=$G302,0.5,1))","v":0},{"$f":"IF(BD$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:BC302)))*(IF(BD$5=$G302,0.5,1))","v":0},{"$f":"IF(BE$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:BD302)))*(IF(BE$5=$G302,0.5,1))","v":0},{"$f":"IF(BF$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:BE302)))*(IF(BF$5=$G302,0.5,1))","v":0},{"$f":"IF(BG$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:BF302)))*(IF(BG$5=$G302,0.5,1))","v":0},{"$f":"IF(BH$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:BG302)))*(IF(BH$5=$G302,0.5,1))","v":0},{"$f":"IF(BI$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:BH302)))*(IF(BI$5=$G302,0.5,1))","v":0},{"$f":"IF(BJ$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:BI302)))*(IF(BJ$5=$G302,0.5,1))","v":0},{"$f":"IF(BK$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:BJ302)))*(IF(BK$5=$G302,0.5,1))","v":0},{"$f":"IF(BL$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:BK302)))*(IF(BL$5=$G302,0.5,1))","v":0},{"$f":"IF(BM$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:BL302)))*(IF(BM$5=$G302,0.5,1))","v":0},{"$f":"IF(BN$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:BM302)))*(IF(BN$5=$G302,0.5,1))","v":0},{"$f":"IF(BO$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:BN302)))*(IF(BO$5=$G302,0.5,1))","v":0},{"$f":"IF(BP$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:BO302)))*(IF(BP$5=$G302,0.5,1))","v":0},{"$f":"IF(BQ$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:BP302)))*(IF(BQ$5=$G302,0.5,1))","v":0},{"$f":"IF(BR$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:BQ302)))*(IF(BR$5=$G302,0.5,1))","v":0},{"$f":"IF(BS$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:BR302)))*(IF(BS$5=$G302,0.5,1))","v":0},{"$f":"IF(BT$5<$G302,0,MAX($I302*$H302,$I302-SUM($K302:BS302)))*(IF(BT$5=$G302,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","TP5B",null,2028,4.2000000000000003E-2,-14531.092829954659,-14531.092829954659,null,{"$f":"IF(L$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:K303)))*(IF(L$5=$G303,0.5,1))","v":0},{"$f":"IF(M$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:L303)))*(IF(M$5=$G303,0.5,1))","v":0},{"$f":"IF(N$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:M303)))*(IF(N$5=$G303,0.5,1))","v":0},{"$f":"IF(O$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:N303)))*(IF(O$5=$G303,0.5,1))","v":0},{"$f":"IF(P$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:O303)))*(IF(P$5=$G303,0.5,1))","v":0},{"$f":"IF(Q$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:P303)))*(IF(Q$5=$G303,0.5,1))","v":0},{"$f":"IF(R$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:Q303)))*(IF(R$5=$G303,0.5,1))","v":0},{"$f":"IF(S$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:R303)))*(IF(S$5=$G303,0.5,1))","v":0},{"$f":"IF(T$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:S303)))*(IF(T$5=$G303,0.5,1))","v":0},{"$f":"IF(U$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:T303)))*(IF(U$5=$G303,0.5,1))","v":0},{"$f":"IF(V$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:U303)))*(IF(V$5=$G303,0.5,1))","v":0},{"$f":"IF(W$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:V303)))*(IF(W$5=$G303,0.5,1))","v":0},{"$f":"IF(X$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:W303)))*(IF(X$5=$G303,0.5,1))","v":0},{"$f":"IF(Y$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:X303)))*(IF(Y$5=$G303,0.5,1))","v":0},{"$f":"IF(Z$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:Y303)))*(IF(Z$5=$G303,0.5,1))","v":-305.15294942904785},{"$f":"IF(AA$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:Z303)))*(IF(AA$5=$G303,0.5,1))","v":-610.3058988580957},{"$f":"IF(AB$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AA303)))*(IF(AB$5=$G303,0.5,1))","v":-610.3058988580957},{"$f":"IF(AC$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AB303)))*(IF(AC$5=$G303,0.5,1))","v":-610.3058988580957},{"$f":"IF(AD$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AC303)))*(IF(AD$5=$G303,0.5,1))","v":-610.3058988580957},{"$f":"IF(AE$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AD303)))*(IF(AE$5=$G303,0.5,1))","v":-610.3058988580957},{"$f":"IF(AF$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AE303)))*(IF(AF$5=$G303,0.5,1))","v":-610.3058988580957},{"$f":"IF(AG$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AF303)))*(IF(AG$5=$G303,0.5,1))","v":-610.3058988580957},{"$f":"IF(AH$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AG303)))*(IF(AH$5=$G303,0.5,1))","v":-610.3058988580957},{"$f":"IF(AI$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AH303)))*(IF(AI$5=$G303,0.5,1))","v":-610.3058988580957},{"$f":"IF(AJ$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AI303)))*(IF(AJ$5=$G303,0.5,1))","v":-610.3058988580957},{"$f":"IF(AK$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AJ303)))*(IF(AK$5=$G303,0.5,1))","v":-610.3058988580957},{"$f":"IF(AL$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AK303)))*(IF(AL$5=$G303,0.5,1))","v":-610.3058988580957},{"$f":"IF(AM$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AL303)))*(IF(AM$5=$G303,0.5,1))","v":-610.3058988580957},{"$f":"IF(AN$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AM303)))*(IF(AN$5=$G303,0.5,1))","v":-610.3058988580957},{"$f":"IF(AO$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AN303)))*(IF(AO$5=$G303,0.5,1))","v":-610.3058988580957},{"$f":"IF(AP$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AO303)))*(IF(AP$5=$G303,0.5,1))","v":-610.3058988580957},{"$f":"IF(AQ$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AP303)))*(IF(AQ$5=$G303,0.5,1))","v":-610.3058988580957},{"$f":"IF(AR$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AQ303)))*(IF(AR$5=$G303,0.5,1))","v":-610.3058988580957},{"$f":"IF(AS$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AR303)))*(IF(AS$5=$G303,0.5,1))","v":-610.3058988580957},{"$f":"IF(AT$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AS303)))*(IF(AT$5=$G303,0.5,1))","v":-610.3058988580957},{"$f":"IF(AU$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AT303)))*(IF(AU$5=$G303,0.5,1))","v":-610.3058988580957},{"$f":"IF(AV$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AU303)))*(IF(AV$5=$G303,0.5,1))","v":-610.3058988580957},{"$f":"IF(AW$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AV303)))*(IF(AW$5=$G303,0.5,1))","v":-610.3058988580957},{"$f":"IF(AX$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AW303)))*(IF(AX$5=$G303,0.5,1))","v":-188.90420678940609},{"$f":"IF(AY$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AX303)))*(IF(AY$5=$G303,0.5,1))","v":0},{"$f":"IF(AZ$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AY303)))*(IF(AZ$5=$G303,0.5,1))","v":0},{"$f":"IF(BA$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:AZ303)))*(IF(BA$5=$G303,0.5,1))","v":0},{"$f":"IF(BB$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:BA303)))*(IF(BB$5=$G303,0.5,1))","v":0},{"$f":"IF(BC$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:BB303)))*(IF(BC$5=$G303,0.5,1))","v":0},{"$f":"IF(BD$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:BC303)))*(IF(BD$5=$G303,0.5,1))","v":0},{"$f":"IF(BE$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:BD303)))*(IF(BE$5=$G303,0.5,1))","v":0},{"$f":"IF(BF$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:BE303)))*(IF(BF$5=$G303,0.5,1))","v":0},{"$f":"IF(BG$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:BF303)))*(IF(BG$5=$G303,0.5,1))","v":0},{"$f":"IF(BH$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:BG303)))*(IF(BH$5=$G303,0.5,1))","v":0},{"$f":"IF(BI$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:BH303)))*(IF(BI$5=$G303,0.5,1))","v":0},{"$f":"IF(BJ$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:BI303)))*(IF(BJ$5=$G303,0.5,1))","v":0},{"$f":"IF(BK$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:BJ303)))*(IF(BK$5=$G303,0.5,1))","v":0},{"$f":"IF(BL$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:BK303)))*(IF(BL$5=$G303,0.5,1))","v":0},{"$f":"IF(BM$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:BL303)))*(IF(BM$5=$G303,0.5,1))","v":0},{"$f":"IF(BN$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:BM303)))*(IF(BN$5=$G303,0.5,1))","v":0},{"$f":"IF(BO$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:BN303)))*(IF(BO$5=$G303,0.5,1))","v":0},{"$f":"IF(BP$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:BO303)))*(IF(BP$5=$G303,0.5,1))","v":0},{"$f":"IF(BQ$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:BP303)))*(IF(BQ$5=$G303,0.5,1))","v":0},{"$f":"IF(BR$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:BQ303)))*(IF(BR$5=$G303,0.5,1))","v":0},{"$f":"IF(BS$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:BR303)))*(IF(BS$5=$G303,0.5,1))","v":0},{"$f":"IF(BT$5<$G303,0,MAX($I303*$H303,$I303-SUM($K303:BS303)))*(IF(BT$5=$G303,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","TP5C",null,2029,4.2000000000000003E-2,-14603.053503707171,-14603.053503707171,null,{"$f":"IF(L$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:K304)))*(IF(L$5=$G304,0.5,1))","v":0},{"$f":"IF(M$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:L304)))*(IF(M$5=$G304,0.5,1))","v":0},{"$f":"IF(N$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:M304)))*(IF(N$5=$G304,0.5,1))","v":0},{"$f":"IF(O$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:N304)))*(IF(O$5=$G304,0.5,1))","v":0},{"$f":"IF(P$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:O304)))*(IF(P$5=$G304,0.5,1))","v":0},{"$f":"IF(Q$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:P304)))*(IF(Q$5=$G304,0.5,1))","v":0},{"$f":"IF(R$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:Q304)))*(IF(R$5=$G304,0.5,1))","v":0},{"$f":"IF(S$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:R304)))*(IF(S$5=$G304,0.5,1))","v":0},{"$f":"IF(T$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:S304)))*(IF(T$5=$G304,0.5,1))","v":0},{"$f":"IF(U$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:T304)))*(IF(U$5=$G304,0.5,1))","v":0},{"$f":"IF(V$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:U304)))*(IF(V$5=$G304,0.5,1))","v":0},{"$f":"IF(W$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:V304)))*(IF(W$5=$G304,0.5,1))","v":0},{"$f":"IF(X$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:W304)))*(IF(X$5=$G304,0.5,1))","v":0},{"$f":"IF(Y$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:X304)))*(IF(Y$5=$G304,0.5,1))","v":0},{"$f":"IF(Z$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:Y304)))*(IF(Z$5=$G304,0.5,1))","v":0},{"$f":"IF(AA$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:Z304)))*(IF(AA$5=$G304,0.5,1))","v":-306.6641235778506},{"$f":"IF(AB$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AA304)))*(IF(AB$5=$G304,0.5,1))","v":-613.32824715570121},{"$f":"IF(AC$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AB304)))*(IF(AC$5=$G304,0.5,1))","v":-613.32824715570121},{"$f":"IF(AD$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AC304)))*(IF(AD$5=$G304,0.5,1))","v":-613.32824715570121},{"$f":"IF(AE$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AD304)))*(IF(AE$5=$G304,0.5,1))","v":-613.32824715570121},{"$f":"IF(AF$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AE304)))*(IF(AF$5=$G304,0.5,1))","v":-613.32824715570121},{"$f":"IF(AG$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AF304)))*(IF(AG$5=$G304,0.5,1))","v":-613.32824715570121},{"$f":"IF(AH$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AG304)))*(IF(AH$5=$G304,0.5,1))","v":-613.32824715570121},{"$f":"IF(AI$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AH304)))*(IF(AI$5=$G304,0.5,1))","v":-613.32824715570121},{"$f":"IF(AJ$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AI304)))*(IF(AJ$5=$G304,0.5,1))","v":-613.32824715570121},{"$f":"IF(AK$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AJ304)))*(IF(AK$5=$G304,0.5,1))","v":-613.32824715570121},{"$f":"IF(AL$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AK304)))*(IF(AL$5=$G304,0.5,1))","v":-613.32824715570121},{"$f":"IF(AM$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AL304)))*(IF(AM$5=$G304,0.5,1))","v":-613.32824715570121},{"$f":"IF(AN$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AM304)))*(IF(AN$5=$G304,0.5,1))","v":-613.32824715570121},{"$f":"IF(AO$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AN304)))*(IF(AO$5=$G304,0.5,1))","v":-613.32824715570121},{"$f":"IF(AP$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AO304)))*(IF(AP$5=$G304,0.5,1))","v":-613.32824715570121},{"$f":"IF(AQ$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AP304)))*(IF(AQ$5=$G304,0.5,1))","v":-613.32824715570121},{"$f":"IF(AR$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AQ304)))*(IF(AR$5=$G304,0.5,1))","v":-613.32824715570121},{"$f":"IF(AS$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AR304)))*(IF(AS$5=$G304,0.5,1))","v":-613.32824715570121},{"$f":"IF(AT$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AS304)))*(IF(AT$5=$G304,0.5,1))","v":-613.32824715570121},{"$f":"IF(AU$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AT304)))*(IF(AU$5=$G304,0.5,1))","v":-613.32824715570121},{"$f":"IF(AV$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AU304)))*(IF(AV$5=$G304,0.5,1))","v":-613.32824715570121},{"$f":"IF(AW$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AV304)))*(IF(AW$5=$G304,0.5,1))","v":-613.32824715570121},{"$f":"IF(AX$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AW304)))*(IF(AX$5=$G304,0.5,1))","v":-613.32824715570121},{"$f":"IF(AY$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AX304)))*(IF(AY$5=$G304,0.5,1))","v":-189.83969554819123},{"$f":"IF(AZ$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AY304)))*(IF(AZ$5=$G304,0.5,1))","v":0},{"$f":"IF(BA$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:AZ304)))*(IF(BA$5=$G304,0.5,1))","v":0},{"$f":"IF(BB$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:BA304)))*(IF(BB$5=$G304,0.5,1))","v":0},{"$f":"IF(BC$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:BB304)))*(IF(BC$5=$G304,0.5,1))","v":0},{"$f":"IF(BD$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:BC304)))*(IF(BD$5=$G304,0.5,1))","v":0},{"$f":"IF(BE$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:BD304)))*(IF(BE$5=$G304,0.5,1))","v":0},{"$f":"IF(BF$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:BE304)))*(IF(BF$5=$G304,0.5,1))","v":0},{"$f":"IF(BG$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:BF304)))*(IF(BG$5=$G304,0.5,1))","v":0},{"$f":"IF(BH$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:BG304)))*(IF(BH$5=$G304,0.5,1))","v":0},{"$f":"IF(BI$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:BH304)))*(IF(BI$5=$G304,0.5,1))","v":0},{"$f":"IF(BJ$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:BI304)))*(IF(BJ$5=$G304,0.5,1))","v":0},{"$f":"IF(BK$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:BJ304)))*(IF(BK$5=$G304,0.5,1))","v":0},{"$f":"IF(BL$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:BK304)))*(IF(BL$5=$G304,0.5,1))","v":0},{"$f":"IF(BM$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:BL304)))*(IF(BM$5=$G304,0.5,1))","v":0},{"$f":"IF(BN$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:BM304)))*(IF(BN$5=$G304,0.5,1))","v":0},{"$f":"IF(BO$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:BN304)))*(IF(BO$5=$G304,0.5,1))","v":0},{"$f":"IF(BP$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:BO304)))*(IF(BP$5=$G304,0.5,1))","v":0},{"$f":"IF(BQ$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:BP304)))*(IF(BQ$5=$G304,0.5,1))","v":0},{"$f":"IF(BR$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:BQ304)))*(IF(BR$5=$G304,0.5,1))","v":0},{"$f":"IF(BS$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:BR304)))*(IF(BS$5=$G304,0.5,1))","v":0},{"$f":"IF(BT$5<$G304,0,MAX($I304*$H304,$I304-SUM($K304:BS304)))*(IF(BT$5=$G304,0.5,1))","v":0}]
[null,null,null,"Avoided Depreciation","TP5D",null,2029,4.2000000000000003E-2,-14709.876261596282,-14709.876261596282,null,{"$f":"IF(L$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:K305)))*(IF(L$5=$G305,0.5,1))","v":0},{"$f":"IF(M$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:L305)))*(IF(M$5=$G305,0.5,1))","v":0},{"$f":"IF(N$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:M305)))*(IF(N$5=$G305,0.5,1))","v":0},{"$f":"IF(O$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:N305)))*(IF(O$5=$G305,0.5,1))","v":0},{"$f":"IF(P$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:O305)))*(IF(P$5=$G305,0.5,1))","v":0},{"$f":"IF(Q$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:P305)))*(IF(Q$5=$G305,0.5,1))","v":0},{"$f":"IF(R$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:Q305)))*(IF(R$5=$G305,0.5,1))","v":0},{"$f":"IF(S$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:R305)))*(IF(S$5=$G305,0.5,1))","v":0},{"$f":"IF(T$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:S305)))*(IF(T$5=$G305,0.5,1))","v":0},{"$f":"IF(U$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:T305)))*(IF(U$5=$G305,0.5,1))","v":0},{"$f":"IF(V$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:U305)))*(IF(V$5=$G305,0.5,1))","v":0},{"$f":"IF(W$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:V305)))*(IF(W$5=$G305,0.5,1))","v":0},{"$f":"IF(X$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:W305)))*(IF(X$5=$G305,0.5,1))","v":0},{"$f":"IF(Y$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:X305)))*(IF(Y$5=$G305,0.5,1))","v":0},{"$f":"IF(Z$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:Y305)))*(IF(Z$5=$G305,0.5,1))","v":0},{"$f":"IF(AA$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:Z305)))*(IF(AA$5=$G305,0.5,1))","v":-308.90740149352195},{"$f":"IF(AB$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AA305)))*(IF(AB$5=$G305,0.5,1))","v":-617.81480298704389},{"$f":"IF(AC$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AB305)))*(IF(AC$5=$G305,0.5,1))","v":-617.81480298704389},{"$f":"IF(AD$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AC305)))*(IF(AD$5=$G305,0.5,1))","v":-617.81480298704389},{"$f":"IF(AE$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AD305)))*(IF(AE$5=$G305,0.5,1))","v":-617.81480298704389},{"$f":"IF(AF$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AE305)))*(IF(AF$5=$G305,0.5,1))","v":-617.81480298704389},{"$f":"IF(AG$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AF305)))*(IF(AG$5=$G305,0.5,1))","v":-617.81480298704389},{"$f":"IF(AH$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AG305)))*(IF(AH$5=$G305,0.5,1))","v":-617.81480298704389},{"$f":"IF(AI$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AH305)))*(IF(AI$5=$G305,0.5,1))","v":-617.81480298704389},{"$f":"IF(AJ$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AI305)))*(IF(AJ$5=$G305,0.5,1))","v":-617.81480298704389},{"$f":"IF(AK$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AJ305)))*(IF(AK$5=$G305,0.5,1))","v":-617.81480298704389},{"$f":"IF(AL$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AK305)))*(IF(AL$5=$G305,0.5,1))","v":-617.81480298704389},{"$f":"IF(AM$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AL305)))*(IF(AM$5=$G305,0.5,1))","v":-617.81480298704389},{"$f":"IF(AN$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AM305)))*(IF(AN$5=$G305,0.5,1))","v":-617.81480298704389},{"$f":"IF(AO$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AN305)))*(IF(AO$5=$G305,0.5,1))","v":-617.81480298704389},{"$f":"IF(AP$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AO305)))*(IF(AP$5=$G305,0.5,1))","v":-617.81480298704389},{"$f":"IF(AQ$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AP305)))*(IF(AQ$5=$G305,0.5,1))","v":-617.81480298704389},{"$f":"IF(AR$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AQ305)))*(IF(AR$5=$G305,0.5,1))","v":-617.81480298704389},{"$f":"IF(AS$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AR305)))*(IF(AS$5=$G305,0.5,1))","v":-617.81480298704389},{"$f":"IF(AT$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AS305)))*(IF(AT$5=$G305,0.5,1))","v":-617.81480298704389},{"$f":"IF(AU$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AT305)))*(IF(AU$5=$G305,0.5,1))","v":-617.81480298704389},{"$f":"IF(AV$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AU305)))*(IF(AV$5=$G305,0.5,1))","v":-617.81480298704389},{"$f":"IF(AW$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AV305)))*(IF(AW$5=$G305,0.5,1))","v":-617.81480298704389},{"$f":"IF(AX$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AW305)))*(IF(AX$5=$G305,0.5,1))","v":-617.81480298704389},{"$f":"IF(AY$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AX305)))*(IF(AY$5=$G305,0.5,1))","v":-191.22839140074575},{"$f":"IF(AZ$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AY305)))*(IF(AZ$5=$G305,0.5,1))","v":0},{"$f":"IF(BA$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:AZ305)))*(IF(BA$5=$G305,0.5,1))","v":0},{"$f":"IF(BB$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:BA305)))*(IF(BB$5=$G305,0.5,1))","v":0},{"$f":"IF(BC$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:BB305)))*(IF(BC$5=$G305,0.5,1))","v":0},{"$f":"IF(BD$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:BC305)))*(IF(BD$5=$G305,0.5,1))","v":0},{"$f":"IF(BE$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:BD305)))*(IF(BE$5=$G305,0.5,1))","v":0},{"$f":"IF(BF$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:BE305)))*(IF(BF$5=$G305,0.5,1))","v":0},{"$f":"IF(BG$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:BF305)))*(IF(BG$5=$G305,0.5,1))","v":0},{"$f":"IF(BH$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:BG305)))*(IF(BH$5=$G305,0.5,1))","v":0},{"$f":"IF(BI$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:BH305)))*(IF(BI$5=$G305,0.5,1))","v":0},{"$f":"IF(BJ$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:BI305)))*(IF(BJ$5=$G305,0.5,1))","v":0},{"$f":"IF(BK$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:BJ305)))*(IF(BK$5=$G305,0.5,1))","v":0},{"$f":"IF(BL$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:BK305)))*(IF(BL$5=$G305,0.5,1))","v":0},{"$f":"IF(BM$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:BL305)))*(IF(BM$5=$G305,0.5,1))","v":0},{"$f":"IF(BN$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:BM305)))*(IF(BN$5=$G305,0.5,1))","v":0},{"$f":"IF(BO$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:BN305)))*(IF(BO$5=$G305,0.5,1))","v":0},{"$f":"IF(BP$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:BO305)))*(IF(BP$5=$G305,0.5,1))","v":0},{"$f":"IF(BQ$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:BP305)))*(IF(BQ$5=$G305,0.5,1))","v":0},{"$f":"IF(BR$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:BQ305)))*(IF(BR$5=$G305,0.5,1))","v":0},{"$f":"IF(BS$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:BR305)))*(IF(BS$5=$G305,0.5,1))","v":0},{"$f":"IF(BT$5<$G305,0,MAX($I305*$H305,$I305-SUM($K305:BS305)))*(IF(BT$5=$G305,0.5,1))","v":0}]
[null,null,null,"Total Avoided Depreciation",null,null,null,null,{"$f":"SUM(I280:I305)","v":-376923.42664604809},-376923.42664604814,null,{"$f":"SUM(L280:L305)","v":0},{"$f":"SUM(M280:M305)","v":0},0,0,0,0,0,0,0,-357.17962151793728,-714.35924303587456,-2395.7285685125707,-4369.3727351783436,-4958.3101781720243,-6170.0750142451307,-9138.5858633904245,-12553.380684510983,-14583.018907721153,-15251.270924687555,-15725.494726597497,-16199.718528507437,-16199.718528507437,-16714.110887249146,-17228.503245990858,-17228.503245990858,-17228.503245990858,-17228.503245990858,-16545.475548702168,-16514.144002954985,-16514.144002954985,-16514.144002954985,-16514.144002954985,-16514.144002954985,-15714.465839714354,-15263.402269043907,-12687.894941011746,-10648.779771677095,-7705.3560941810629,-5719.9558818817577,-4012.8386456289322,-1607.3260431981396,-202.87420043705242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Avoided Replacement, Ending Balance",null,null,null,null,{"$f":"I250+I278+I306","v":0},{"$f":"J250+J278+J306","v":0},null,{"$f":"L250+L278+L306","v":0},0,0,0,0,0,0,0,0,12175.438677357055,11461.07943432118,88190.917189827844,97415.723114606575,106255.6734854859,143324.35787116899,222193.40013342275,270133.73580211558,286995.12949110923,271743.85856642167,272657.79548578704,256458.07695727958,240258.35842877213,241593.1022342146,224364.59898822373,207136.09574223286,189907.592496242,172679.08925025113,156133.61370154895,139619.46969859395,123105.32569563897,106591.18169268398,90077.037689728997,73562.893686774012,57848.427847059662,42585.025578015753,29897.130637004007,19248.350865326913,11542.99477114585,5823.0388892640922,1810.2002436351599,202.87420043702036,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11,-3.205968823749572E-11]

{"sheet":"Tax_Capital","index":7,"n_rows":68,"n_cols":72,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Tax Capital"]
["OPC 002104 FPL RC-16",null,null,null,null,null,null,-57.199346105132229]
[]
[null,null,null,"Period",null,null,null,null,null,null,null,0,{"$f":"L4+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,{"$f":"AB4+1","v":17},18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AR4+1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,{"$f":"BH4+1","v":49},50,51,52,53,54,55,56,57,58,59,60]
[null,null,null,"Year",null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074]
[]
[null,null,null,"Buy-back","Lookup",null,"Year","Life","Amount","Sum"]
[null,null,null,"Include Buyback"]
[]
[null,null,null,"Write-off of Existing .03, Beginning Balance",null,null,null,null,null,null,null,{"$f":"K68","v":0},0,-4651.3028990391549,-21498.237577674205,-31782.860471777014,-26676.685915009999,-21570.511358242984,-16464.336801475969,-11580.795916452589,-7580.8047106485174,-4820.3800597847057,-3029.508481659047,-1629.5394288069549,-697.16617678567923,-232.38872559522127,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12]
[null,null,null,null,null,null,null,null,"Tax Basis"]
[null,null,null,"Write-off of existing .03","FM2A",null,2015,null,990.48847297398277,{"$f":"SUM(L12:BT12)","v":-990.48847297398277},null,{"$f":"IF(L$5=$G12,-$I12,0)","v":0},{"$f":"IF(M$5=$G12,-$I12,0)","v":-990.48847297398277},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","FM2B",null,2015,null,690.62711497564419,{"$f":"SUM(L13:BT13)","v":-690.62711497564419},null,{"$f":"IF(L$5=$G13,-$I13,0)","v":0},-690.62711497564419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","FM2C",null,2015,null,990.48847297398277,-990.48847297398277,null,0,-990.48847297398277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","FM2D",null,2015,null,690.62711497564419,-690.62711497564419,null,0,-690.62711497564419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","FM2E",null,2015,null,990.48847297398277,-990.48847297398277,null,0,-990.48847297398277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ$5=$G16,-$I16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","FM2F",null,2015,null,690.62711497564419,-690.62711497564419,null,0,-690.62711497564419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB$5=$G17,-$I17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","MR8A",null,2016,null,1337.6899301824419,-1337.6899301824419,null,0,0,-1337.6899301824419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","MR8B",null,2017,null,3800.3165356104587,-3800.3165356104587,null,0,0,0,-3800.3165356104587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","MR8C",null,2016,null,1337.6899301824419,-1337.6899301824419,null,0,0,-1337.6899301824419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","MR8D",null,2016,null,1337.6899301824419,-1337.6899301824419,null,0,0,-1337.6899301824419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","MT3A",null,2016,null,1624.0223082773809,-1624.0223082773809,null,0,0,-1624.0223082773809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BF$5=$G22,-$I22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","MT3B",null,2016,null,1624.0223082773809,-1624.0223082773809,null,0,0,-1624.0223082773809,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB$5=$G23,-$I23,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","MT3C",null,2016,null,1624.0223082773809,-1624.0223082773809,null,0,0,-1624.0223082773809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","MT3D",null,2017,null,1624.0223082773809,-1624.0223082773809,null,0,0,0,-1624.0223082773809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","SN4A",null,2016,null,1563.6101010942655,-1563.6101010942655,null,0,0,-1563.6101010942655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","SN4B",null,2016,null,1563.6101010942655,-1563.6101010942655,null,0,0,-1563.6101010942655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","SN4C",null,2016,null,1563.6101010942655,-1563.6101010942655,null,0,0,-1563.6101010942655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BF$5=$G28,-$I28,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","SN4D",null,2016,null,1563.6101010942655,-1563.6101010942655,null,0,0,-1563.6101010942655,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB$5=$G29,-$I29,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","SN5A",null,2017,null,1915.9674476121718,-1915.9674476121718,null,0,0,0,-1915.9674476121718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","SN5B",null,2016,null,1815.2584767045755,-1815.2584767045755,null,0,0,-1815.2584767045755,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$5=$G31,-$I31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","SN5C",null,2016,null,1815.2584767045755,-1815.2584767045755,null,{"$f":"IF(L$5=$G32,-$I32,0)","v":0},0,-1815.2584767045755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","SN5D",null,2017,null,1915.9674476121718,-1915.9674476121718,null,0,0,0,-1915.9674476121718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","TP5A",null,2017,null,1278.1379907737594,-1278.1379907737594,null,0,0,0,-1278.1379907737594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","TP5B",null,2017,null,1278.1379907737594,-1278.1379907737594,null,0,0,0,-1278.1379907737594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","TP5C",null,2017,null,1278.1379907737594,-1278.1379907737594,null,0,0,0,-1278.1379907737594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BB$5=$G36,-$I36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Write-off of existing .03","TP5D",null,2017,null,1278.1379907737594,-1278.1379907737594,null,0,0,0,-1278.1379907737594,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB$5=$G37,-$I37,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Write-off of existing .03",null,null,null,null,{"$f":"SUM(I12:I37)","v":38182.266539221775},-38182.266539221782,null,{"$f":"SUM(L12:L37)","v":0},{"$f":"SUM(M12:M37)","v":-5043.3467638488801},-18770.094073165681,-14368.825702207219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Foregone Depreciation of Existing .03","FM2A",null,{"$f":"G12","v":2015},6,{"$f":"I12","v":990.48847297398277},{"$f":"SUM(L40:BT40)","v":990.48847297398277},null,{"$f":"IF(L$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:K40)))*(IF(L$5=$G40,0.5,1))","v":0},{"$f":"IF(M$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:L40)))*(IF(M$5=$G40,0.5,1))","v":82.540706081165226},{"$f":"IF(N$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:M40)))*(IF(N$5=$G40,0.5,1))","v":165.08141216233045},{"$f":"IF(O$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:N40)))*(IF(O$5=$G40,0.5,1))","v":165.08141216233045},{"$f":"IF(P$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:O40)))*(IF(P$5=$G40,0.5,1))","v":165.08141216233045},{"$f":"IF(Q$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:P40)))*(IF(Q$5=$G40,0.5,1))","v":165.08141216233045},{"$f":"IF(R$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:Q40)))*(IF(R$5=$G40,0.5,1))","v":165.08141216233045},{"$f":"IF(S$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:R40)))*(IF(S$5=$G40,0.5,1))","v":82.54070608116524},{"$f":"IF(T$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:S40)))*(IF(T$5=$G40,0.5,1))","v":0},{"$f":"IF(U$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:T40)))*(IF(U$5=$G40,0.5,1))","v":0},{"$f":"IF(V$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:U40)))*(IF(V$5=$G40,0.5,1))","v":0},{"$f":"IF(W$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:V40)))*(IF(W$5=$G40,0.5,1))","v":0},{"$f":"IF(X$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:W40)))*(IF(X$5=$G40,0.5,1))","v":0},{"$f":"IF(Y$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:X40)))*(IF(Y$5=$G40,0.5,1))","v":0},{"$f":"IF(Z$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:Y40)))*(IF(Z$5=$G40,0.5,1))","v":0},{"$f":"IF(AA$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:Z40)))*(IF(AA$5=$G40,0.5,1))","v":0},{"$f":"IF(AB$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AA40)))*(IF(AB$5=$G40,0.5,1))","v":0},{"$f":"IF(AC$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AB40)))*(IF(AC$5=$G40,0.5,1))","v":0},{"$f":"IF(AD$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AC40)))*(IF(AD$5=$G40,0.5,1))","v":0},{"$f":"IF(AE$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AD40)))*(IF(AE$5=$G40,0.5,1))","v":0},{"$f":"IF(AF$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AE40)))*(IF(AF$5=$G40,0.5,1))","v":0},{"$f":"IF(AG$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AF40)))*(IF(AG$5=$G40,0.5,1))","v":0},{"$f":"IF(AH$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AG40)))*(IF(AH$5=$G40,0.5,1))","v":0},{"$f":"IF(AI$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AH40)))*(IF(AI$5=$G40,0.5,1))","v":0},{"$f":"IF(AJ$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AI40)))*(IF(AJ$5=$G40,0.5,1))","v":0},{"$f":"IF(AK$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AJ40)))*(IF(AK$5=$G40,0.5,1))","v":0},{"$f":"IF(AL$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AK40)))*(IF(AL$5=$G40,0.5,1))","v":0},{"$f":"IF(AM$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AL40)))*(IF(AM$5=$G40,0.5,1))","v":0},{"$f":"IF(AN$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AM40)))*(IF(AN$5=$G40,0.5,1))","v":0},{"$f":"IF(AO$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AN40)))*(IF(AO$5=$G40,0.5,1))","v":0},{"$f":"IF(AP$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AO40)))*(IF(AP$5=$G40,0.5,1))","v":0},{"$f":"IF(AQ$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AP40)))*(IF(AQ$5=$G40,0.5,1))","v":0},{"$f":"IF(AR$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AQ40)))*(IF(AR$5=$G40,0.5,1))","v":0},{"$f":"IF(AS$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AR40)))*(IF(AS$5=$G40,0.5,1))","v":0},{"$f":"IF(AT$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AS40)))*(IF(AT$5=$G40,0.5,1))","v":0},{"$f":"IF(AU$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AT40)))*(IF(AU$5=$G40,0.5,1))","v":0},{"$f":"IF(AV$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AU40)))*(IF(AV$5=$G40,0.5,1))","v":0},{"$f":"IF(AW$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AV40)))*(IF(AW$5=$G40,0.5,1))","v":0},{"$f":"IF(AX$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AW40)))*(IF(AX$5=$G40,0.5,1))","v":0},{"$f":"IF(AY$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AX40)))*(IF(AY$5=$G40,0.5,1))","v":0},{"$f":"IF(AZ$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AY40)))*(IF(AZ$5=$G40,0.5,1))","v":0},{"$f":"IF(BA$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:AZ40)))*(IF(BA$5=$G40,0.5,1))","v":0},{"$f":"IF(BB$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:BA40)))*(IF(BB$5=$G40,0.5,1))","v":0},{"$f":"IF(BC$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:BB40)))*(IF(BC$5=$G40,0.5,1))","v":0},{"$f":"IF(BD$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:BC40)))*(IF(BD$5=$G40,0.5,1))","v":0},{"$f":"IF(BE$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:BD40)))*(IF(BE$5=$G40,0.5,1))","v":0},{"$f":"IF(BF$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:BE40)))*(IF(BF$5=$G40,0.5,1))","v":0},{"$f":"IF(BG$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:BF40)))*(IF(BG$5=$G40,0.5,1))","v":0},{"$f":"IF(BH$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:BG40)))*(IF(BH$5=$G40,0.5,1))","v":0},{"$f":"IF(BI$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:BH40)))*(IF(BI$5=$G40,0.5,1))","v":0},{"$f":"IF(BJ$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:BI40)))*(IF(BJ$5=$G40,0.5,1))","v":0},{"$f":"IF(BK$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:BJ40)))*(IF(BK$5=$G40,0.5,1))","v":0},{"$f":"IF(BL$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:BK40)))*(IF(BL$5=$G40,0.5,1))","v":0},{"$f":"IF(BM$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:BL40)))*(IF(BM$5=$G40,0.5,1))","v":0},{"$f":"IF(BN$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:BM40)))*(IF(BN$5=$G40,0.5,1))","v":0},{"$f":"IF(BO$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:BN40)))*(IF(BO$5=$G40,0.5,1))","v":0},{"$f":"IF(BP$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:BO40)))*(IF(BP$5=$G40,0.5,1))","v":0},{"$f":"IF(BQ$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:BP40)))*(IF(BQ$5=$G40,0.5,1))","v":0},{"$f":"IF(BR$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:BQ40)))*(IF(BR$5=$G40,0.5,1))","v":0},{"$f":"IF(BS$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:BR40)))*(IF(BS$5=$G40,0.5,1))","v":0},{"$f":"IF(BT$5<$G40,0,MIN($I40/$H40,$I40-SUM($K40:BS40)))*(IF(BT$5=$G40,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","FM2B",null,{"$f":"G13","v":2015},6,{"$f":"I13","v":690.62711497564419},{"$f":"SUM(L41:BT41)","v":690.62711497564419},null,{"$f":"IF(L$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:K41)))*(IF(L$5=$G41,0.5,1))","v":0},{"$f":"IF(M$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:L41)))*(IF(M$5=$G41,0.5,1))","v":57.55225958130368},{"$f":"IF(N$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:M41)))*(IF(N$5=$G41,0.5,1))","v":115.10451916260736},{"$f":"IF(O$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:N41)))*(IF(O$5=$G41,0.5,1))","v":115.10451916260736},{"$f":"IF(P$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:O41)))*(IF(P$5=$G41,0.5,1))","v":115.10451916260736},{"$f":"IF(Q$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:P41)))*(IF(Q$5=$G41,0.5,1))","v":115.10451916260736},{"$f":"IF(R$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:Q41)))*(IF(R$5=$G41,0.5,1))","v":115.10451916260736},{"$f":"IF(S$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:R41)))*(IF(S$5=$G41,0.5,1))","v":57.552259581303701},{"$f":"IF(T$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:S41)))*(IF(T$5=$G41,0.5,1))","v":0},{"$f":"IF(U$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:T41)))*(IF(U$5=$G41,0.5,1))","v":0},{"$f":"IF(V$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:U41)))*(IF(V$5=$G41,0.5,1))","v":0},{"$f":"IF(W$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:V41)))*(IF(W$5=$G41,0.5,1))","v":0},{"$f":"IF(X$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:W41)))*(IF(X$5=$G41,0.5,1))","v":0},{"$f":"IF(Y$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:X41)))*(IF(Y$5=$G41,0.5,1))","v":0},{"$f":"IF(Z$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:Y41)))*(IF(Z$5=$G41,0.5,1))","v":0},{"$f":"IF(AA$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:Z41)))*(IF(AA$5=$G41,0.5,1))","v":0},{"$f":"IF(AB$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AA41)))*(IF(AB$5=$G41,0.5,1))","v":0},{"$f":"IF(AC$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AB41)))*(IF(AC$5=$G41,0.5,1))","v":0},{"$f":"IF(AD$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AC41)))*(IF(AD$5=$G41,0.5,1))","v":0},{"$f":"IF(AE$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AD41)))*(IF(AE$5=$G41,0.5,1))","v":0},{"$f":"IF(AF$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AE41)))*(IF(AF$5=$G41,0.5,1))","v":0},{"$f":"IF(AG$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AF41)))*(IF(AG$5=$G41,0.5,1))","v":0},{"$f":"IF(AH$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AG41)))*(IF(AH$5=$G41,0.5,1))","v":0},{"$f":"IF(AI$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AH41)))*(IF(AI$5=$G41,0.5,1))","v":0},{"$f":"IF(AJ$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AI41)))*(IF(AJ$5=$G41,0.5,1))","v":0},{"$f":"IF(AK$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AJ41)))*(IF(AK$5=$G41,0.5,1))","v":0},{"$f":"IF(AL$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AK41)))*(IF(AL$5=$G41,0.5,1))","v":0},{"$f":"IF(AM$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AL41)))*(IF(AM$5=$G41,0.5,1))","v":0},{"$f":"IF(AN$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AM41)))*(IF(AN$5=$G41,0.5,1))","v":0},{"$f":"IF(AO$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AN41)))*(IF(AO$5=$G41,0.5,1))","v":0},{"$f":"IF(AP$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AO41)))*(IF(AP$5=$G41,0.5,1))","v":0},{"$f":"IF(AQ$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AP41)))*(IF(AQ$5=$G41,0.5,1))","v":0},{"$f":"IF(AR$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AQ41)))*(IF(AR$5=$G41,0.5,1))","v":0},{"$f":"IF(AS$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AR41)))*(IF(AS$5=$G41,0.5,1))","v":0},{"$f":"IF(AT$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AS41)))*(IF(AT$5=$G41,0.5,1))","v":0},{"$f":"IF(AU$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AT41)))*(IF(AU$5=$G41,0.5,1))","v":0},{"$f":"IF(AV$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AU41)))*(IF(AV$5=$G41,0.5,1))","v":0},{"$f":"IF(AW$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AV41)))*(IF(AW$5=$G41,0.5,1))","v":0},{"$f":"IF(AX$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AW41)))*(IF(AX$5=$G41,0.5,1))","v":0},{"$f":"IF(AY$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AX41)))*(IF(AY$5=$G41,0.5,1))","v":0},{"$f":"IF(AZ$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AY41)))*(IF(AZ$5=$G41,0.5,1))","v":0},{"$f":"IF(BA$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:AZ41)))*(IF(BA$5=$G41,0.5,1))","v":0},{"$f":"IF(BB$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:BA41)))*(IF(BB$5=$G41,0.5,1))","v":0},{"$f":"IF(BC$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:BB41)))*(IF(BC$5=$G41,0.5,1))","v":0},{"$f":"IF(BD$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:BC41)))*(IF(BD$5=$G41,0.5,1))","v":0},{"$f":"IF(BE$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:BD41)))*(IF(BE$5=$G41,0.5,1))","v":0},{"$f":"IF(BF$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:BE41)))*(IF(BF$5=$G41,0.5,1))","v":0},{"$f":"IF(BG$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:BF41)))*(IF(BG$5=$G41,0.5,1))","v":0},{"$f":"IF(BH$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:BG41)))*(IF(BH$5=$G41,0.5,1))","v":0},{"$f":"IF(BI$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:BH41)))*(IF(BI$5=$G41,0.5,1))","v":0},{"$f":"IF(BJ$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:BI41)))*(IF(BJ$5=$G41,0.5,1))","v":0},{"$f":"IF(BK$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:BJ41)))*(IF(BK$5=$G41,0.5,1))","v":0},{"$f":"IF(BL$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:BK41)))*(IF(BL$5=$G41,0.5,1))","v":0},{"$f":"IF(BM$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:BL41)))*(IF(BM$5=$G41,0.5,1))","v":0},{"$f":"IF(BN$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:BM41)))*(IF(BN$5=$G41,0.5,1))","v":0},{"$f":"IF(BO$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:BN41)))*(IF(BO$5=$G41,0.5,1))","v":0},{"$f":"IF(BP$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:BO41)))*(IF(BP$5=$G41,0.5,1))","v":0},{"$f":"IF(BQ$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:BP41)))*(IF(BQ$5=$G41,0.5,1))","v":0},{"$f":"IF(BR$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:BQ41)))*(IF(BR$5=$G41,0.5,1))","v":0},{"$f":"IF(BS$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:BR41)))*(IF(BS$5=$G41,0.5,1))","v":0},{"$f":"IF(BT$5<$G41,0,MIN($I41/$H41,$I41-SUM($K41:BS41)))*(IF(BT$5=$G41,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","FM2C",null,2015,6,990.48847297398277,990.48847297398277,null,{"$f":"IF(L$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:K42)))*(IF(L$5=$G42,0.5,1))","v":0},{"$f":"IF(M$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:L42)))*(IF(M$5=$G42,0.5,1))","v":82.540706081165226},{"$f":"IF(N$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:M42)))*(IF(N$5=$G42,0.5,1))","v":165.08141216233045},{"$f":"IF(O$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:N42)))*(IF(O$5=$G42,0.5,1))","v":165.08141216233045},{"$f":"IF(P$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:O42)))*(IF(P$5=$G42,0.5,1))","v":165.08141216233045},{"$f":"IF(Q$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:P42)))*(IF(Q$5=$G42,0.5,1))","v":165.08141216233045},{"$f":"IF(R$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:Q42)))*(IF(R$5=$G42,0.5,1))","v":165.08141216233045},{"$f":"IF(S$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:R42)))*(IF(S$5=$G42,0.5,1))","v":82.54070608116524},{"$f":"IF(T$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:S42)))*(IF(T$5=$G42,0.5,1))","v":0},{"$f":"IF(U$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:T42)))*(IF(U$5=$G42,0.5,1))","v":0},{"$f":"IF(V$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:U42)))*(IF(V$5=$G42,0.5,1))","v":0},{"$f":"IF(W$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:V42)))*(IF(W$5=$G42,0.5,1))","v":0},{"$f":"IF(X$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:W42)))*(IF(X$5=$G42,0.5,1))","v":0},{"$f":"IF(Y$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:X42)))*(IF(Y$5=$G42,0.5,1))","v":0},{"$f":"IF(Z$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:Y42)))*(IF(Z$5=$G42,0.5,1))","v":0},{"$f":"IF(AA$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:Z42)))*(IF(AA$5=$G42,0.5,1))","v":0},{"$f":"IF(AB$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AA42)))*(IF(AB$5=$G42,0.5,1))","v":0},{"$f":"IF(AC$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AB42)))*(IF(AC$5=$G42,0.5,1))","v":0},{"$f":"IF(AD$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AC42)))*(IF(AD$5=$G42,0.5,1))","v":0},{"$f":"IF(AE$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AD42)))*(IF(AE$5=$G42,0.5,1))","v":0},{"$f":"IF(AF$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AE42)))*(IF(AF$5=$G42,0.5,1))","v":0},{"$f":"IF(AG$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AF42)))*(IF(AG$5=$G42,0.5,1))","v":0},{"$f":"IF(AH$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AG42)))*(IF(AH$5=$G42,0.5,1))","v":0},{"$f":"IF(AI$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AH42)))*(IF(AI$5=$G42,0.5,1))","v":0},{"$f":"IF(AJ$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AI42)))*(IF(AJ$5=$G42,0.5,1))","v":0},{"$f":"IF(AK$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AJ42)))*(IF(AK$5=$G42,0.5,1))","v":0},{"$f":"IF(AL$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AK42)))*(IF(AL$5=$G42,0.5,1))","v":0},{"$f":"IF(AM$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AL42)))*(IF(AM$5=$G42,0.5,1))","v":0},{"$f":"IF(AN$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AM42)))*(IF(AN$5=$G42,0.5,1))","v":0},{"$f":"IF(AO$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AN42)))*(IF(AO$5=$G42,0.5,1))","v":0},{"$f":"IF(AP$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AO42)))*(IF(AP$5=$G42,0.5,1))","v":0},{"$f":"IF(AQ$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AP42)))*(IF(AQ$5=$G42,0.5,1))","v":0},{"$f":"IF(AR$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AQ42)))*(IF(AR$5=$G42,0.5,1))","v":0},{"$f":"IF(AS$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AR42)))*(IF(AS$5=$G42,0.5,1))","v":0},{"$f":"IF(AT$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AS42)))*(IF(AT$5=$G42,0.5,1))","v":0},{"$f":"IF(AU$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AT42)))*(IF(AU$5=$G42,0.5,1))","v":0},{"$f":"IF(AV$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AU42)))*(IF(AV$5=$G42,0.5,1))","v":0},{"$f":"IF(AW$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AV42)))*(IF(AW$5=$G42,0.5,1))","v":0},{"$f":"IF(AX$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AW42)))*(IF(AX$5=$G42,0.5,1))","v":0},{"$f":"IF(AY$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AX42)))*(IF(AY$5=$G42,0.5,1))","v":0},{"$f":"IF(AZ$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AY42)))*(IF(AZ$5=$G42,0.5,1))","v":0},{"$f":"IF(BA$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:AZ42)))*(IF(BA$5=$G42,0.5,1))","v":0},{"$f":"IF(BB$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:BA42)))*(IF(BB$5=$G42,0.5,1))","v":0},{"$f":"IF(BC$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:BB42)))*(IF(BC$5=$G42,0.5,1))","v":0},{"$f":"IF(BD$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:BC42)))*(IF(BD$5=$G42,0.5,1))","v":0},{"$f":"IF(BE$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:BD42)))*(IF(BE$5=$G42,0.5,1))","v":0},{"$f":"IF(BF$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:BE42)))*(IF(BF$5=$G42,0.5,1))","v":0},{"$f":"IF(BG$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:BF42)))*(IF(BG$5=$G42,0.5,1))","v":0},{"$f":"IF(BH$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:BG42)))*(IF(BH$5=$G42,0.5,1))","v":0},{"$f":"IF(BI$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:BH42)))*(IF(BI$5=$G42,0.5,1))","v":0},{"$f":"IF(BJ$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:BI42)))*(IF(BJ$5=$G42,0.5,1))","v":0},{"$f":"IF(BK$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:BJ42)))*(IF(BK$5=$G42,0.5,1))","v":0},{"$f":"IF(BL$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:BK42)))*(IF(BL$5=$G42,0.5,1))","v":0},{"$f":"IF(BM$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:BL42)))*(IF(BM$5=$G42,0.5,1))","v":0},{"$f":"IF(BN$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:BM42)))*(IF(BN$5=$G42,0.5,1))","v":0},{"$f":"IF(BO$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:BN42)))*(IF(BO$5=$G42,0.5,1))","v":0},{"$f":"IF(BP$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:BO42)))*(IF(BP$5=$G42,0.5,1))","v":0},{"$f":"IF(BQ$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:BP42)))*(IF(BQ$5=$G42,0.5,1))","v":0},{"$f":"IF(BR$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:BQ42)))*(IF(BR$5=$G42,0.5,1))","v":0},{"$f":"IF(BS$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:BR42)))*(IF(BS$5=$G42,0.5,1))","v":0},{"$f":"IF(BT$5<$G42,0,MIN($I42/$H42,$I42-SUM($K42:BS42)))*(IF(BT$5=$G42,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","FM2D",null,2015,7,690.62711497564419,690.62711497564419,null,{"$f":"IF(L$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:K43)))*(IF(L$5=$G43,0.5,1))","v":0},{"$f":"IF(M$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:L43)))*(IF(M$5=$G43,0.5,1))","v":49.330508212546015},{"$f":"IF(N$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:M43)))*(IF(N$5=$G43,0.5,1))","v":98.661016425092029},{"$f":"IF(O$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:N43)))*(IF(O$5=$G43,0.5,1))","v":98.661016425092029},{"$f":"IF(P$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:O43)))*(IF(P$5=$G43,0.5,1))","v":98.661016425092029},{"$f":"IF(Q$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:P43)))*(IF(Q$5=$G43,0.5,1))","v":98.661016425092029},{"$f":"IF(R$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:Q43)))*(IF(R$5=$G43,0.5,1))","v":98.661016425092029},{"$f":"IF(S$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:R43)))*(IF(S$5=$G43,0.5,1))","v":98.661016425092029},{"$f":"IF(T$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:S43)))*(IF(T$5=$G43,0.5,1))","v":49.330508212545965},{"$f":"IF(U$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:T43)))*(IF(U$5=$G43,0.5,1))","v":0},{"$f":"IF(V$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:U43)))*(IF(V$5=$G43,0.5,1))","v":0},{"$f":"IF(W$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:V43)))*(IF(W$5=$G43,0.5,1))","v":0},{"$f":"IF(X$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:W43)))*(IF(X$5=$G43,0.5,1))","v":0},{"$f":"IF(Y$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:X43)))*(IF(Y$5=$G43,0.5,1))","v":0},{"$f":"IF(Z$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:Y43)))*(IF(Z$5=$G43,0.5,1))","v":0},{"$f":"IF(AA$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:Z43)))*(IF(AA$5=$G43,0.5,1))","v":0},{"$f":"IF(AB$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AA43)))*(IF(AB$5=$G43,0.5,1))","v":0},{"$f":"IF(AC$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AB43)))*(IF(AC$5=$G43,0.5,1))","v":0},{"$f":"IF(AD$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AC43)))*(IF(AD$5=$G43,0.5,1))","v":0},{"$f":"IF(AE$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AD43)))*(IF(AE$5=$G43,0.5,1))","v":0},{"$f":"IF(AF$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AE43)))*(IF(AF$5=$G43,0.5,1))","v":0},{"$f":"IF(AG$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AF43)))*(IF(AG$5=$G43,0.5,1))","v":0},{"$f":"IF(AH$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AG43)))*(IF(AH$5=$G43,0.5,1))","v":0},{"$f":"IF(AI$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AH43)))*(IF(AI$5=$G43,0.5,1))","v":0},{"$f":"IF(AJ$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AI43)))*(IF(AJ$5=$G43,0.5,1))","v":0},{"$f":"IF(AK$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AJ43)))*(IF(AK$5=$G43,0.5,1))","v":0},{"$f":"IF(AL$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AK43)))*(IF(AL$5=$G43,0.5,1))","v":0},{"$f":"IF(AM$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AL43)))*(IF(AM$5=$G43,0.5,1))","v":0},{"$f":"IF(AN$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AM43)))*(IF(AN$5=$G43,0.5,1))","v":0},{"$f":"IF(AO$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AN43)))*(IF(AO$5=$G43,0.5,1))","v":0},{"$f":"IF(AP$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AO43)))*(IF(AP$5=$G43,0.5,1))","v":0},{"$f":"IF(AQ$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AP43)))*(IF(AQ$5=$G43,0.5,1))","v":0},{"$f":"IF(AR$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AQ43)))*(IF(AR$5=$G43,0.5,1))","v":0},{"$f":"IF(AS$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AR43)))*(IF(AS$5=$G43,0.5,1))","v":0},{"$f":"IF(AT$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AS43)))*(IF(AT$5=$G43,0.5,1))","v":0},{"$f":"IF(AU$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AT43)))*(IF(AU$5=$G43,0.5,1))","v":0},{"$f":"IF(AV$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AU43)))*(IF(AV$5=$G43,0.5,1))","v":0},{"$f":"IF(AW$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AV43)))*(IF(AW$5=$G43,0.5,1))","v":0},{"$f":"IF(AX$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AW43)))*(IF(AX$5=$G43,0.5,1))","v":0},{"$f":"IF(AY$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AX43)))*(IF(AY$5=$G43,0.5,1))","v":0},{"$f":"IF(AZ$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AY43)))*(IF(AZ$5=$G43,0.5,1))","v":0},{"$f":"IF(BA$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:AZ43)))*(IF(BA$5=$G43,0.5,1))","v":0},{"$f":"IF(BB$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:BA43)))*(IF(BB$5=$G43,0.5,1))","v":0},{"$f":"IF(BC$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:BB43)))*(IF(BC$5=$G43,0.5,1))","v":0},{"$f":"IF(BD$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:BC43)))*(IF(BD$5=$G43,0.5,1))","v":0},{"$f":"IF(BE$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:BD43)))*(IF(BE$5=$G43,0.5,1))","v":0},{"$f":"IF(BF$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:BE43)))*(IF(BF$5=$G43,0.5,1))","v":0},{"$f":"IF(BG$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:BF43)))*(IF(BG$5=$G43,0.5,1))","v":0},{"$f":"IF(BH$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:BG43)))*(IF(BH$5=$G43,0.5,1))","v":0},{"$f":"IF(BI$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:BH43)))*(IF(BI$5=$G43,0.5,1))","v":0},{"$f":"IF(BJ$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:BI43)))*(IF(BJ$5=$G43,0.5,1))","v":0},{"$f":"IF(BK$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:BJ43)))*(IF(BK$5=$G43,0.5,1))","v":0},{"$f":"IF(BL$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:BK43)))*(IF(BL$5=$G43,0.5,1))","v":0},{"$f":"IF(BM$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:BL43)))*(IF(BM$5=$G43,0.5,1))","v":0},{"$f":"IF(BN$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:BM43)))*(IF(BN$5=$G43,0.5,1))","v":0},{"$f":"IF(BO$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:BN43)))*(IF(BO$5=$G43,0.5,1))","v":0},{"$f":"IF(BP$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:BO43)))*(IF(BP$5=$G43,0.5,1))","v":0},{"$f":"IF(BQ$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:BP43)))*(IF(BQ$5=$G43,0.5,1))","v":0},{"$f":"IF(BR$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:BQ43)))*(IF(BR$5=$G43,0.5,1))","v":0},{"$f":"IF(BS$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:BR43)))*(IF(BS$5=$G43,0.5,1))","v":0},{"$f":"IF(BT$5<$G43,0,MIN($I43/$H43,$I43-SUM($K43:BS43)))*(IF(BT$5=$G43,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","FM2E",null,2015,7,990.48847297398277,990.48847297398277,null,{"$f":"IF(L$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:K44)))*(IF(L$5=$G44,0.5,1))","v":0},{"$f":"IF(M$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:L44)))*(IF(M$5=$G44,0.5,1))","v":70.749176640998769},{"$f":"IF(N$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:M44)))*(IF(N$5=$G44,0.5,1))","v":141.49835328199754},{"$f":"IF(O$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:N44)))*(IF(O$5=$G44,0.5,1))","v":141.49835328199754},{"$f":"IF(P$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:O44)))*(IF(P$5=$G44,0.5,1))","v":141.49835328199754},{"$f":"IF(Q$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:P44)))*(IF(Q$5=$G44,0.5,1))","v":141.49835328199754},{"$f":"IF(R$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:Q44)))*(IF(R$5=$G44,0.5,1))","v":141.49835328199754},{"$f":"IF(S$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:R44)))*(IF(S$5=$G44,0.5,1))","v":141.49835328199754},{"$f":"IF(T$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:S44)))*(IF(T$5=$G44,0.5,1))","v":70.749176640998826},{"$f":"IF(U$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:T44)))*(IF(U$5=$G44,0.5,1))","v":0},{"$f":"IF(V$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:U44)))*(IF(V$5=$G44,0.5,1))","v":0},{"$f":"IF(W$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:V44)))*(IF(W$5=$G44,0.5,1))","v":0},{"$f":"IF(X$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:W44)))*(IF(X$5=$G44,0.5,1))","v":0},{"$f":"IF(Y$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:X44)))*(IF(Y$5=$G44,0.5,1))","v":0},{"$f":"IF(Z$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:Y44)))*(IF(Z$5=$G44,0.5,1))","v":0},{"$f":"IF(AA$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:Z44)))*(IF(AA$5=$G44,0.5,1))","v":0},{"$f":"IF(AB$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AA44)))*(IF(AB$5=$G44,0.5,1))","v":0},{"$f":"IF(AC$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AB44)))*(IF(AC$5=$G44,0.5,1))","v":0},{"$f":"IF(AD$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AC44)))*(IF(AD$5=$G44,0.5,1))","v":0},{"$f":"IF(AE$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AD44)))*(IF(AE$5=$G44,0.5,1))","v":0},{"$f":"IF(AF$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AE44)))*(IF(AF$5=$G44,0.5,1))","v":0},{"$f":"IF(AG$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AF44)))*(IF(AG$5=$G44,0.5,1))","v":0},{"$f":"IF(AH$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AG44)))*(IF(AH$5=$G44,0.5,1))","v":0},{"$f":"IF(AI$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AH44)))*(IF(AI$5=$G44,0.5,1))","v":0},{"$f":"IF(AJ$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AI44)))*(IF(AJ$5=$G44,0.5,1))","v":0},{"$f":"IF(AK$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AJ44)))*(IF(AK$5=$G44,0.5,1))","v":0},{"$f":"IF(AL$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AK44)))*(IF(AL$5=$G44,0.5,1))","v":0},{"$f":"IF(AM$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AL44)))*(IF(AM$5=$G44,0.5,1))","v":0},{"$f":"IF(AN$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AM44)))*(IF(AN$5=$G44,0.5,1))","v":0},{"$f":"IF(AO$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AN44)))*(IF(AO$5=$G44,0.5,1))","v":0},{"$f":"IF(AP$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AO44)))*(IF(AP$5=$G44,0.5,1))","v":0},{"$f":"IF(AQ$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AP44)))*(IF(AQ$5=$G44,0.5,1))","v":0},{"$f":"IF(AR$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AQ44)))*(IF(AR$5=$G44,0.5,1))","v":0},{"$f":"IF(AS$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AR44)))*(IF(AS$5=$G44,0.5,1))","v":0},{"$f":"IF(AT$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AS44)))*(IF(AT$5=$G44,0.5,1))","v":0},{"$f":"IF(AU$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AT44)))*(IF(AU$5=$G44,0.5,1))","v":0},{"$f":"IF(AV$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AU44)))*(IF(AV$5=$G44,0.5,1))","v":0},{"$f":"IF(AW$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AV44)))*(IF(AW$5=$G44,0.5,1))","v":0},{"$f":"IF(AX$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AW44)))*(IF(AX$5=$G44,0.5,1))","v":0},{"$f":"IF(AY$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AX44)))*(IF(AY$5=$G44,0.5,1))","v":0},{"$f":"IF(AZ$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AY44)))*(IF(AZ$5=$G44,0.5,1))","v":0},{"$f":"IF(BA$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:AZ44)))*(IF(BA$5=$G44,0.5,1))","v":0},{"$f":"IF(BB$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:BA44)))*(IF(BB$5=$G44,0.5,1))","v":0},{"$f":"IF(BC$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:BB44)))*(IF(BC$5=$G44,0.5,1))","v":0},{"$f":"IF(BD$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:BC44)))*(IF(BD$5=$G44,0.5,1))","v":0},{"$f":"IF(BE$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:BD44)))*(IF(BE$5=$G44,0.5,1))","v":0},{"$f":"IF(BF$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:BE44)))*(IF(BF$5=$G44,0.5,1))","v":0},{"$f":"IF(BG$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:BF44)))*(IF(BG$5=$G44,0.5,1))","v":0},{"$f":"IF(BH$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:BG44)))*(IF(BH$5=$G44,0.5,1))","v":0},{"$f":"IF(BI$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:BH44)))*(IF(BI$5=$G44,0.5,1))","v":0},{"$f":"IF(BJ$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:BI44)))*(IF(BJ$5=$G44,0.5,1))","v":0},{"$f":"IF(BK$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:BJ44)))*(IF(BK$5=$G44,0.5,1))","v":0},{"$f":"IF(BL$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:BK44)))*(IF(BL$5=$G44,0.5,1))","v":0},{"$f":"IF(BM$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:BL44)))*(IF(BM$5=$G44,0.5,1))","v":0},{"$f":"IF(BN$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:BM44)))*(IF(BN$5=$G44,0.5,1))","v":0},{"$f":"IF(BO$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:BN44)))*(IF(BO$5=$G44,0.5,1))","v":0},{"$f":"IF(BP$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:BO44)))*(IF(BP$5=$G44,0.5,1))","v":0},{"$f":"IF(BQ$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:BP44)))*(IF(BQ$5=$G44,0.5,1))","v":0},{"$f":"IF(BR$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:BQ44)))*(IF(BR$5=$G44,0.5,1))","v":0},{"$f":"IF(BS$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:BR44)))*(IF(BS$5=$G44,0.5,1))","v":0},{"$f":"IF(BT$5<$G44,0,MIN($I44/$H44,$I44-SUM($K44:BS44)))*(IF(BT$5=$G44,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","FM2F",null,2015,7,690.62711497564419,690.62711497564419,null,{"$f":"IF(L$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:K45)))*(IF(L$5=$G45,0.5,1))","v":0},{"$f":"IF(M$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:L45)))*(IF(M$5=$G45,0.5,1))","v":49.330508212546015},{"$f":"IF(N$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:M45)))*(IF(N$5=$G45,0.5,1))","v":98.661016425092029},{"$f":"IF(O$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:N45)))*(IF(O$5=$G45,0.5,1))","v":98.661016425092029},{"$f":"IF(P$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:O45)))*(IF(P$5=$G45,0.5,1))","v":98.661016425092029},{"$f":"IF(Q$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:P45)))*(IF(Q$5=$G45,0.5,1))","v":98.661016425092029},{"$f":"IF(R$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:Q45)))*(IF(R$5=$G45,0.5,1))","v":98.661016425092029},{"$f":"IF(S$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:R45)))*(IF(S$5=$G45,0.5,1))","v":98.661016425092029},{"$f":"IF(T$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:S45)))*(IF(T$5=$G45,0.5,1))","v":49.330508212545965},{"$f":"IF(U$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:T45)))*(IF(U$5=$G45,0.5,1))","v":0},{"$f":"IF(V$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:U45)))*(IF(V$5=$G45,0.5,1))","v":0},{"$f":"IF(W$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:V45)))*(IF(W$5=$G45,0.5,1))","v":0},{"$f":"IF(X$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:W45)))*(IF(X$5=$G45,0.5,1))","v":0},{"$f":"IF(Y$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:X45)))*(IF(Y$5=$G45,0.5,1))","v":0},{"$f":"IF(Z$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:Y45)))*(IF(Z$5=$G45,0.5,1))","v":0},{"$f":"IF(AA$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:Z45)))*(IF(AA$5=$G45,0.5,1))","v":0},{"$f":"IF(AB$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AA45)))*(IF(AB$5=$G45,0.5,1))","v":0},{"$f":"IF(AC$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AB45)))*(IF(AC$5=$G45,0.5,1))","v":0},{"$f":"IF(AD$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AC45)))*(IF(AD$5=$G45,0.5,1))","v":0},{"$f":"IF(AE$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AD45)))*(IF(AE$5=$G45,0.5,1))","v":0},{"$f":"IF(AF$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AE45)))*(IF(AF$5=$G45,0.5,1))","v":0},{"$f":"IF(AG$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AF45)))*(IF(AG$5=$G45,0.5,1))","v":0},{"$f":"IF(AH$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AG45)))*(IF(AH$5=$G45,0.5,1))","v":0},{"$f":"IF(AI$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AH45)))*(IF(AI$5=$G45,0.5,1))","v":0},{"$f":"IF(AJ$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AI45)))*(IF(AJ$5=$G45,0.5,1))","v":0},{"$f":"IF(AK$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AJ45)))*(IF(AK$5=$G45,0.5,1))","v":0},{"$f":"IF(AL$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AK45)))*(IF(AL$5=$G45,0.5,1))","v":0},{"$f":"IF(AM$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AL45)))*(IF(AM$5=$G45,0.5,1))","v":0},{"$f":"IF(AN$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AM45)))*(IF(AN$5=$G45,0.5,1))","v":0},{"$f":"IF(AO$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AN45)))*(IF(AO$5=$G45,0.5,1))","v":0},{"$f":"IF(AP$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AO45)))*(IF(AP$5=$G45,0.5,1))","v":0},{"$f":"IF(AQ$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AP45)))*(IF(AQ$5=$G45,0.5,1))","v":0},{"$f":"IF(AR$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AQ45)))*(IF(AR$5=$G45,0.5,1))","v":0},{"$f":"IF(AS$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AR45)))*(IF(AS$5=$G45,0.5,1))","v":0},{"$f":"IF(AT$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AS45)))*(IF(AT$5=$G45,0.5,1))","v":0},{"$f":"IF(AU$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AT45)))*(IF(AU$5=$G45,0.5,1))","v":0},{"$f":"IF(AV$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AU45)))*(IF(AV$5=$G45,0.5,1))","v":0},{"$f":"IF(AW$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AV45)))*(IF(AW$5=$G45,0.5,1))","v":0},{"$f":"IF(AX$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AW45)))*(IF(AX$5=$G45,0.5,1))","v":0},{"$f":"IF(AY$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AX45)))*(IF(AY$5=$G45,0.5,1))","v":0},{"$f":"IF(AZ$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AY45)))*(IF(AZ$5=$G45,0.5,1))","v":0},{"$f":"IF(BA$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:AZ45)))*(IF(BA$5=$G45,0.5,1))","v":0},{"$f":"IF(BB$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:BA45)))*(IF(BB$5=$G45,0.5,1))","v":0},{"$f":"IF(BC$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:BB45)))*(IF(BC$5=$G45,0.5,1))","v":0},{"$f":"IF(BD$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:BC45)))*(IF(BD$5=$G45,0.5,1))","v":0},{"$f":"IF(BE$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:BD45)))*(IF(BE$5=$G45,0.5,1))","v":0},{"$f":"IF(BF$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:BE45)))*(IF(BF$5=$G45,0.5,1))","v":0},{"$f":"IF(BG$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:BF45)))*(IF(BG$5=$G45,0.5,1))","v":0},{"$f":"IF(BH$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:BG45)))*(IF(BH$5=$G45,0.5,1))","v":0},{"$f":"IF(BI$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:BH45)))*(IF(BI$5=$G45,0.5,1))","v":0},{"$f":"IF(BJ$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:BI45)))*(IF(BJ$5=$G45,0.5,1))","v":0},{"$f":"IF(BK$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:BJ45)))*(IF(BK$5=$G45,0.5,1))","v":0},{"$f":"IF(BL$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:BK45)))*(IF(BL$5=$G45,0.5,1))","v":0},{"$f":"IF(BM$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:BL45)))*(IF(BM$5=$G45,0.5,1))","v":0},{"$f":"IF(BN$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:BM45)))*(IF(BN$5=$G45,0.5,1))","v":0},{"$f":"IF(BO$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:BN45)))*(IF(BO$5=$G45,0.5,1))","v":0},{"$f":"IF(BP$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:BO45)))*(IF(BP$5=$G45,0.5,1))","v":0},{"$f":"IF(BQ$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:BP45)))*(IF(BQ$5=$G45,0.5,1))","v":0},{"$f":"IF(BR$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:BQ45)))*(IF(BR$5=$G45,0.5,1))","v":0},{"$f":"IF(BS$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:BR45)))*(IF(BS$5=$G45,0.5,1))","v":0},{"$f":"IF(BT$5<$G45,0,MIN($I45/$H45,$I45-SUM($K45:BS45)))*(IF(BT$5=$G45,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","MR8A",null,2016,6,1337.6899301824419,1337.6899301824419,null,{"$f":"IF(L$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:K46)))*(IF(L$5=$G46,0.5,1))","v":0},{"$f":"IF(M$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:L46)))*(IF(M$5=$G46,0.5,1))","v":0},{"$f":"IF(N$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:M46)))*(IF(N$5=$G46,0.5,1))","v":111.47416084853683},{"$f":"IF(O$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:N46)))*(IF(O$5=$G46,0.5,1))","v":222.94832169707365},{"$f":"IF(P$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:O46)))*(IF(P$5=$G46,0.5,1))","v":222.94832169707365},{"$f":"IF(Q$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:P46)))*(IF(Q$5=$G46,0.5,1))","v":222.94832169707365},{"$f":"IF(R$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:Q46)))*(IF(R$5=$G46,0.5,1))","v":222.94832169707365},{"$f":"IF(S$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:R46)))*(IF(S$5=$G46,0.5,1))","v":222.94832169707365},{"$f":"IF(T$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:S46)))*(IF(T$5=$G46,0.5,1))","v":111.47416084853694},{"$f":"IF(U$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:T46)))*(IF(U$5=$G46,0.5,1))","v":0},{"$f":"IF(V$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:U46)))*(IF(V$5=$G46,0.5,1))","v":0},{"$f":"IF(W$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:V46)))*(IF(W$5=$G46,0.5,1))","v":0},{"$f":"IF(X$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:W46)))*(IF(X$5=$G46,0.5,1))","v":0},{"$f":"IF(Y$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:X46)))*(IF(Y$5=$G46,0.5,1))","v":0},{"$f":"IF(Z$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:Y46)))*(IF(Z$5=$G46,0.5,1))","v":0},{"$f":"IF(AA$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:Z46)))*(IF(AA$5=$G46,0.5,1))","v":0},{"$f":"IF(AB$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AA46)))*(IF(AB$5=$G46,0.5,1))","v":0},{"$f":"IF(AC$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AB46)))*(IF(AC$5=$G46,0.5,1))","v":0},{"$f":"IF(AD$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AC46)))*(IF(AD$5=$G46,0.5,1))","v":0},{"$f":"IF(AE$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AD46)))*(IF(AE$5=$G46,0.5,1))","v":0},{"$f":"IF(AF$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AE46)))*(IF(AF$5=$G46,0.5,1))","v":0},{"$f":"IF(AG$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AF46)))*(IF(AG$5=$G46,0.5,1))","v":0},{"$f":"IF(AH$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AG46)))*(IF(AH$5=$G46,0.5,1))","v":0},{"$f":"IF(AI$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AH46)))*(IF(AI$5=$G46,0.5,1))","v":0},{"$f":"IF(AJ$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AI46)))*(IF(AJ$5=$G46,0.5,1))","v":0},{"$f":"IF(AK$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AJ46)))*(IF(AK$5=$G46,0.5,1))","v":0},{"$f":"IF(AL$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AK46)))*(IF(AL$5=$G46,0.5,1))","v":0},{"$f":"IF(AM$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AL46)))*(IF(AM$5=$G46,0.5,1))","v":0},{"$f":"IF(AN$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AM46)))*(IF(AN$5=$G46,0.5,1))","v":0},{"$f":"IF(AO$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AN46)))*(IF(AO$5=$G46,0.5,1))","v":0},{"$f":"IF(AP$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AO46)))*(IF(AP$5=$G46,0.5,1))","v":0},{"$f":"IF(AQ$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AP46)))*(IF(AQ$5=$G46,0.5,1))","v":0},{"$f":"IF(AR$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AQ46)))*(IF(AR$5=$G46,0.5,1))","v":0},{"$f":"IF(AS$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AR46)))*(IF(AS$5=$G46,0.5,1))","v":0},{"$f":"IF(AT$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AS46)))*(IF(AT$5=$G46,0.5,1))","v":0},{"$f":"IF(AU$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AT46)))*(IF(AU$5=$G46,0.5,1))","v":0},{"$f":"IF(AV$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AU46)))*(IF(AV$5=$G46,0.5,1))","v":0},{"$f":"IF(AW$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AV46)))*(IF(AW$5=$G46,0.5,1))","v":0},{"$f":"IF(AX$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AW46)))*(IF(AX$5=$G46,0.5,1))","v":0},{"$f":"IF(AY$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AX46)))*(IF(AY$5=$G46,0.5,1))","v":0},{"$f":"IF(AZ$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AY46)))*(IF(AZ$5=$G46,0.5,1))","v":0},{"$f":"IF(BA$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:AZ46)))*(IF(BA$5=$G46,0.5,1))","v":0},{"$f":"IF(BB$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:BA46)))*(IF(BB$5=$G46,0.5,1))","v":0},{"$f":"IF(BC$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:BB46)))*(IF(BC$5=$G46,0.5,1))","v":0},{"$f":"IF(BD$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:BC46)))*(IF(BD$5=$G46,0.5,1))","v":0},{"$f":"IF(BE$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:BD46)))*(IF(BE$5=$G46,0.5,1))","v":0},{"$f":"IF(BF$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:BE46)))*(IF(BF$5=$G46,0.5,1))","v":0},{"$f":"IF(BG$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:BF46)))*(IF(BG$5=$G46,0.5,1))","v":0},{"$f":"IF(BH$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:BG46)))*(IF(BH$5=$G46,0.5,1))","v":0},{"$f":"IF(BI$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:BH46)))*(IF(BI$5=$G46,0.5,1))","v":0},{"$f":"IF(BJ$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:BI46)))*(IF(BJ$5=$G46,0.5,1))","v":0},{"$f":"IF(BK$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:BJ46)))*(IF(BK$5=$G46,0.5,1))","v":0},{"$f":"IF(BL$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:BK46)))*(IF(BL$5=$G46,0.5,1))","v":0},{"$f":"IF(BM$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:BL46)))*(IF(BM$5=$G46,0.5,1))","v":0},{"$f":"IF(BN$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:BM46)))*(IF(BN$5=$G46,0.5,1))","v":0},{"$f":"IF(BO$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:BN46)))*(IF(BO$5=$G46,0.5,1))","v":0},{"$f":"IF(BP$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:BO46)))*(IF(BP$5=$G46,0.5,1))","v":0},{"$f":"IF(BQ$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:BP46)))*(IF(BQ$5=$G46,0.5,1))","v":0},{"$f":"IF(BR$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:BQ46)))*(IF(BR$5=$G46,0.5,1))","v":0},{"$f":"IF(BS$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:BR46)))*(IF(BS$5=$G46,0.5,1))","v":0},{"$f":"IF(BT$5<$G46,0,MIN($I46/$H46,$I46-SUM($K46:BS46)))*(IF(BT$5=$G46,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","MR8B",null,2017,5,3800.3165356104587,3800.3165356104587,null,{"$f":"IF(L$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:K47)))*(IF(L$5=$G47,0.5,1))","v":0},{"$f":"IF(M$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:L47)))*(IF(M$5=$G47,0.5,1))","v":0},{"$f":"IF(N$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:M47)))*(IF(N$5=$G47,0.5,1))","v":0},{"$f":"IF(O$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:N47)))*(IF(O$5=$G47,0.5,1))","v":380.03165356104586},{"$f":"IF(P$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:O47)))*(IF(P$5=$G47,0.5,1))","v":760.06330712209171},{"$f":"IF(Q$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:P47)))*(IF(Q$5=$G47,0.5,1))","v":760.06330712209171},{"$f":"IF(R$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:Q47)))*(IF(R$5=$G47,0.5,1))","v":760.06330712209171},{"$f":"IF(S$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:R47)))*(IF(S$5=$G47,0.5,1))","v":760.06330712209171},{"$f":"IF(T$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:S47)))*(IF(T$5=$G47,0.5,1))","v":380.03165356104591},{"$f":"IF(U$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:T47)))*(IF(U$5=$G47,0.5,1))","v":0},{"$f":"IF(V$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:U47)))*(IF(V$5=$G47,0.5,1))","v":0},{"$f":"IF(W$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:V47)))*(IF(W$5=$G47,0.5,1))","v":0},{"$f":"IF(X$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:W47)))*(IF(X$5=$G47,0.5,1))","v":0},{"$f":"IF(Y$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:X47)))*(IF(Y$5=$G47,0.5,1))","v":0},{"$f":"IF(Z$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:Y47)))*(IF(Z$5=$G47,0.5,1))","v":0},{"$f":"IF(AA$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:Z47)))*(IF(AA$5=$G47,0.5,1))","v":0},{"$f":"IF(AB$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AA47)))*(IF(AB$5=$G47,0.5,1))","v":0},{"$f":"IF(AC$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AB47)))*(IF(AC$5=$G47,0.5,1))","v":0},{"$f":"IF(AD$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AC47)))*(IF(AD$5=$G47,0.5,1))","v":0},{"$f":"IF(AE$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AD47)))*(IF(AE$5=$G47,0.5,1))","v":0},{"$f":"IF(AF$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AE47)))*(IF(AF$5=$G47,0.5,1))","v":0},{"$f":"IF(AG$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AF47)))*(IF(AG$5=$G47,0.5,1))","v":0},{"$f":"IF(AH$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AG47)))*(IF(AH$5=$G47,0.5,1))","v":0},{"$f":"IF(AI$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AH47)))*(IF(AI$5=$G47,0.5,1))","v":0},{"$f":"IF(AJ$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AI47)))*(IF(AJ$5=$G47,0.5,1))","v":0},{"$f":"IF(AK$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AJ47)))*(IF(AK$5=$G47,0.5,1))","v":0},{"$f":"IF(AL$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AK47)))*(IF(AL$5=$G47,0.5,1))","v":0},{"$f":"IF(AM$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AL47)))*(IF(AM$5=$G47,0.5,1))","v":0},{"$f":"IF(AN$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AM47)))*(IF(AN$5=$G47,0.5,1))","v":0},{"$f":"IF(AO$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AN47)))*(IF(AO$5=$G47,0.5,1))","v":0},{"$f":"IF(AP$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AO47)))*(IF(AP$5=$G47,0.5,1))","v":0},{"$f":"IF(AQ$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AP47)))*(IF(AQ$5=$G47,0.5,1))","v":0},{"$f":"IF(AR$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AQ47)))*(IF(AR$5=$G47,0.5,1))","v":0},{"$f":"IF(AS$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AR47)))*(IF(AS$5=$G47,0.5,1))","v":0},{"$f":"IF(AT$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AS47)))*(IF(AT$5=$G47,0.5,1))","v":0},{"$f":"IF(AU$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AT47)))*(IF(AU$5=$G47,0.5,1))","v":0},{"$f":"IF(AV$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AU47)))*(IF(AV$5=$G47,0.5,1))","v":0},{"$f":"IF(AW$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AV47)))*(IF(AW$5=$G47,0.5,1))","v":0},{"$f":"IF(AX$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AW47)))*(IF(AX$5=$G47,0.5,1))","v":0},{"$f":"IF(AY$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AX47)))*(IF(AY$5=$G47,0.5,1))","v":0},{"$f":"IF(AZ$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AY47)))*(IF(AZ$5=$G47,0.5,1))","v":0},{"$f":"IF(BA$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:AZ47)))*(IF(BA$5=$G47,0.5,1))","v":0},{"$f":"IF(BB$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:BA47)))*(IF(BB$5=$G47,0.5,1))","v":0},{"$f":"IF(BC$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:BB47)))*(IF(BC$5=$G47,0.5,1))","v":0},{"$f":"IF(BD$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:BC47)))*(IF(BD$5=$G47,0.5,1))","v":0},{"$f":"IF(BE$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:BD47)))*(IF(BE$5=$G47,0.5,1))","v":0},{"$f":"IF(BF$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:BE47)))*(IF(BF$5=$G47,0.5,1))","v":0},{"$f":"IF(BG$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:BF47)))*(IF(BG$5=$G47,0.5,1))","v":0},{"$f":"IF(BH$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:BG47)))*(IF(BH$5=$G47,0.5,1))","v":0},{"$f":"IF(BI$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:BH47)))*(IF(BI$5=$G47,0.5,1))","v":0},{"$f":"IF(BJ$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:BI47)))*(IF(BJ$5=$G47,0.5,1))","v":0},{"$f":"IF(BK$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:BJ47)))*(IF(BK$5=$G47,0.5,1))","v":0},{"$f":"IF(BL$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:BK47)))*(IF(BL$5=$G47,0.5,1))","v":0},{"$f":"IF(BM$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:BL47)))*(IF(BM$5=$G47,0.5,1))","v":0},{"$f":"IF(BN$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:BM47)))*(IF(BN$5=$G47,0.5,1))","v":0},{"$f":"IF(BO$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:BN47)))*(IF(BO$5=$G47,0.5,1))","v":0},{"$f":"IF(BP$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:BO47)))*(IF(BP$5=$G47,0.5,1))","v":0},{"$f":"IF(BQ$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:BP47)))*(IF(BQ$5=$G47,0.5,1))","v":0},{"$f":"IF(BR$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:BQ47)))*(IF(BR$5=$G47,0.5,1))","v":0},{"$f":"IF(BS$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:BR47)))*(IF(BS$5=$G47,0.5,1))","v":0},{"$f":"IF(BT$5<$G47,0,MIN($I47/$H47,$I47-SUM($K47:BS47)))*(IF(BT$5=$G47,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","MR8C",null,2016,10,1337.6899301824419,1337.6899301824419,null,{"$f":"IF(L$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:K48)))*(IF(L$5=$G48,0.5,1))","v":0},{"$f":"IF(M$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:L48)))*(IF(M$5=$G48,0.5,1))","v":0},{"$f":"IF(N$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:M48)))*(IF(N$5=$G48,0.5,1))","v":66.884496509122101},{"$f":"IF(O$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:N48)))*(IF(O$5=$G48,0.5,1))","v":133.7689930182442},{"$f":"IF(P$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:O48)))*(IF(P$5=$G48,0.5,1))","v":133.7689930182442},{"$f":"IF(Q$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:P48)))*(IF(Q$5=$G48,0.5,1))","v":133.7689930182442},{"$f":"IF(R$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:Q48)))*(IF(R$5=$G48,0.5,1))","v":133.7689930182442},{"$f":"IF(S$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:R48)))*(IF(S$5=$G48,0.5,1))","v":133.7689930182442},{"$f":"IF(T$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:S48)))*(IF(T$5=$G48,0.5,1))","v":133.7689930182442},{"$f":"IF(U$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:T48)))*(IF(U$5=$G48,0.5,1))","v":133.7689930182442},{"$f":"IF(V$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:U48)))*(IF(V$5=$G48,0.5,1))","v":133.7689930182442},{"$f":"IF(W$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:V48)))*(IF(W$5=$G48,0.5,1))","v":133.7689930182442},{"$f":"IF(X$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:W48)))*(IF(X$5=$G48,0.5,1))","v":66.8844965091223},{"$f":"IF(Y$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:X48)))*(IF(Y$5=$G48,0.5,1))","v":0},{"$f":"IF(Z$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:Y48)))*(IF(Z$5=$G48,0.5,1))","v":0},{"$f":"IF(AA$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:Z48)))*(IF(AA$5=$G48,0.5,1))","v":0},{"$f":"IF(AB$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AA48)))*(IF(AB$5=$G48,0.5,1))","v":0},{"$f":"IF(AC$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AB48)))*(IF(AC$5=$G48,0.5,1))","v":0},{"$f":"IF(AD$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AC48)))*(IF(AD$5=$G48,0.5,1))","v":0},{"$f":"IF(AE$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AD48)))*(IF(AE$5=$G48,0.5,1))","v":0},{"$f":"IF(AF$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AE48)))*(IF(AF$5=$G48,0.5,1))","v":0},{"$f":"IF(AG$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AF48)))*(IF(AG$5=$G48,0.5,1))","v":0},{"$f":"IF(AH$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AG48)))*(IF(AH$5=$G48,0.5,1))","v":0},{"$f":"IF(AI$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AH48)))*(IF(AI$5=$G48,0.5,1))","v":0},{"$f":"IF(AJ$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AI48)))*(IF(AJ$5=$G48,0.5,1))","v":0},{"$f":"IF(AK$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AJ48)))*(IF(AK$5=$G48,0.5,1))","v":0},{"$f":"IF(AL$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AK48)))*(IF(AL$5=$G48,0.5,1))","v":0},{"$f":"IF(AM$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AL48)))*(IF(AM$5=$G48,0.5,1))","v":0},{"$f":"IF(AN$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AM48)))*(IF(AN$5=$G48,0.5,1))","v":0},{"$f":"IF(AO$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AN48)))*(IF(AO$5=$G48,0.5,1))","v":0},{"$f":"IF(AP$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AO48)))*(IF(AP$5=$G48,0.5,1))","v":0},{"$f":"IF(AQ$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AP48)))*(IF(AQ$5=$G48,0.5,1))","v":0},{"$f":"IF(AR$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AQ48)))*(IF(AR$5=$G48,0.5,1))","v":0},{"$f":"IF(AS$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AR48)))*(IF(AS$5=$G48,0.5,1))","v":0},{"$f":"IF(AT$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AS48)))*(IF(AT$5=$G48,0.5,1))","v":0},{"$f":"IF(AU$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AT48)))*(IF(AU$5=$G48,0.5,1))","v":0},{"$f":"IF(AV$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AU48)))*(IF(AV$5=$G48,0.5,1))","v":0},{"$f":"IF(AW$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AV48)))*(IF(AW$5=$G48,0.5,1))","v":0},{"$f":"IF(AX$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AW48)))*(IF(AX$5=$G48,0.5,1))","v":0},{"$f":"IF(AY$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AX48)))*(IF(AY$5=$G48,0.5,1))","v":0},{"$f":"IF(AZ$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AY48)))*(IF(AZ$5=$G48,0.5,1))","v":0},{"$f":"IF(BA$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:AZ48)))*(IF(BA$5=$G48,0.5,1))","v":0},{"$f":"IF(BB$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:BA48)))*(IF(BB$5=$G48,0.5,1))","v":0},{"$f":"IF(BC$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:BB48)))*(IF(BC$5=$G48,0.5,1))","v":0},{"$f":"IF(BD$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:BC48)))*(IF(BD$5=$G48,0.5,1))","v":0},{"$f":"IF(BE$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:BD48)))*(IF(BE$5=$G48,0.5,1))","v":0},{"$f":"IF(BF$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:BE48)))*(IF(BF$5=$G48,0.5,1))","v":0},{"$f":"IF(BG$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:BF48)))*(IF(BG$5=$G48,0.5,1))","v":0},{"$f":"IF(BH$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:BG48)))*(IF(BH$5=$G48,0.5,1))","v":0},{"$f":"IF(BI$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:BH48)))*(IF(BI$5=$G48,0.5,1))","v":0},{"$f":"IF(BJ$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:BI48)))*(IF(BJ$5=$G48,0.5,1))","v":0},{"$f":"IF(BK$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:BJ48)))*(IF(BK$5=$G48,0.5,1))","v":0},{"$f":"IF(BL$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:BK48)))*(IF(BL$5=$G48,0.5,1))","v":0},{"$f":"IF(BM$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:BL48)))*(IF(BM$5=$G48,0.5,1))","v":0},{"$f":"IF(BN$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:BM48)))*(IF(BN$5=$G48,0.5,1))","v":0},{"$f":"IF(BO$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:BN48)))*(IF(BO$5=$G48,0.5,1))","v":0},{"$f":"IF(BP$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:BO48)))*(IF(BP$5=$G48,0.5,1))","v":0},{"$f":"IF(BQ$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:BP48)))*(IF(BQ$5=$G48,0.5,1))","v":0},{"$f":"IF(BR$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:BQ48)))*(IF(BR$5=$G48,0.5,1))","v":0},{"$f":"IF(BS$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:BR48)))*(IF(BS$5=$G48,0.5,1))","v":0},{"$f":"IF(BT$5<$G48,0,MIN($I48/$H48,$I48-SUM($K48:BS48)))*(IF(BT$5=$G48,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","MR8D",null,2016,10,1337.6899301824419,1337.6899301824419,null,{"$f":"IF(L$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:K49)))*(IF(L$5=$G49,0.5,1))","v":0},{"$f":"IF(M$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:L49)))*(IF(M$5=$G49,0.5,1))","v":0},{"$f":"IF(N$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:M49)))*(IF(N$5=$G49,0.5,1))","v":66.884496509122101},{"$f":"IF(O$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:N49)))*(IF(O$5=$G49,0.5,1))","v":133.7689930182442},{"$f":"IF(P$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:O49)))*(IF(P$5=$G49,0.5,1))","v":133.7689930182442},{"$f":"IF(Q$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:P49)))*(IF(Q$5=$G49,0.5,1))","v":133.7689930182442},{"$f":"IF(R$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:Q49)))*(IF(R$5=$G49,0.5,1))","v":133.7689930182442},{"$f":"IF(S$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:R49)))*(IF(S$5=$G49,0.5,1))","v":133.7689930182442},{"$f":"IF(T$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:S49)))*(IF(T$5=$G49,0.5,1))","v":133.7689930182442},{"$f":"IF(U$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:T49)))*(IF(U$5=$G49,0.5,1))","v":133.7689930182442},{"$f":"IF(V$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:U49)))*(IF(V$5=$G49,0.5,1))","v":133.7689930182442},{"$f":"IF(W$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:V49)))*(IF(W$5=$G49,0.5,1))","v":133.7689930182442},{"$f":"IF(X$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:W49)))*(IF(X$5=$G49,0.5,1))","v":66.8844965091223},{"$f":"IF(Y$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:X49)))*(IF(Y$5=$G49,0.5,1))","v":0},{"$f":"IF(Z$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:Y49)))*(IF(Z$5=$G49,0.5,1))","v":0},{"$f":"IF(AA$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:Z49)))*(IF(AA$5=$G49,0.5,1))","v":0},{"$f":"IF(AB$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AA49)))*(IF(AB$5=$G49,0.5,1))","v":0},{"$f":"IF(AC$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AB49)))*(IF(AC$5=$G49,0.5,1))","v":0},{"$f":"IF(AD$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AC49)))*(IF(AD$5=$G49,0.5,1))","v":0},{"$f":"IF(AE$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AD49)))*(IF(AE$5=$G49,0.5,1))","v":0},{"$f":"IF(AF$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AE49)))*(IF(AF$5=$G49,0.5,1))","v":0},{"$f":"IF(AG$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AF49)))*(IF(AG$5=$G49,0.5,1))","v":0},{"$f":"IF(AH$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AG49)))*(IF(AH$5=$G49,0.5,1))","v":0},{"$f":"IF(AI$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AH49)))*(IF(AI$5=$G49,0.5,1))","v":0},{"$f":"IF(AJ$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AI49)))*(IF(AJ$5=$G49,0.5,1))","v":0},{"$f":"IF(AK$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AJ49)))*(IF(AK$5=$G49,0.5,1))","v":0},{"$f":"IF(AL$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AK49)))*(IF(AL$5=$G49,0.5,1))","v":0},{"$f":"IF(AM$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AL49)))*(IF(AM$5=$G49,0.5,1))","v":0},{"$f":"IF(AN$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AM49)))*(IF(AN$5=$G49,0.5,1))","v":0},{"$f":"IF(AO$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AN49)))*(IF(AO$5=$G49,0.5,1))","v":0},{"$f":"IF(AP$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AO49)))*(IF(AP$5=$G49,0.5,1))","v":0},{"$f":"IF(AQ$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AP49)))*(IF(AQ$5=$G49,0.5,1))","v":0},{"$f":"IF(AR$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AQ49)))*(IF(AR$5=$G49,0.5,1))","v":0},{"$f":"IF(AS$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AR49)))*(IF(AS$5=$G49,0.5,1))","v":0},{"$f":"IF(AT$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AS49)))*(IF(AT$5=$G49,0.5,1))","v":0},{"$f":"IF(AU$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AT49)))*(IF(AU$5=$G49,0.5,1))","v":0},{"$f":"IF(AV$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AU49)))*(IF(AV$5=$G49,0.5,1))","v":0},{"$f":"IF(AW$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AV49)))*(IF(AW$5=$G49,0.5,1))","v":0},{"$f":"IF(AX$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AW49)))*(IF(AX$5=$G49,0.5,1))","v":0},{"$f":"IF(AY$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AX49)))*(IF(AY$5=$G49,0.5,1))","v":0},{"$f":"IF(AZ$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AY49)))*(IF(AZ$5=$G49,0.5,1))","v":0},{"$f":"IF(BA$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:AZ49)))*(IF(BA$5=$G49,0.5,1))","v":0},{"$f":"IF(BB$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:BA49)))*(IF(BB$5=$G49,0.5,1))","v":0},{"$f":"IF(BC$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:BB49)))*(IF(BC$5=$G49,0.5,1))","v":0},{"$f":"IF(BD$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:BC49)))*(IF(BD$5=$G49,0.5,1))","v":0},{"$f":"IF(BE$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:BD49)))*(IF(BE$5=$G49,0.5,1))","v":0},{"$f":"IF(BF$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:BE49)))*(IF(BF$5=$G49,0.5,1))","v":0},{"$f":"IF(BG$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:BF49)))*(IF(BG$5=$G49,0.5,1))","v":0},{"$f":"IF(BH$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:BG49)))*(IF(BH$5=$G49,0.5,1))","v":0},{"$f":"IF(BI$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:BH49)))*(IF(BI$5=$G49,0.5,1))","v":0},{"$f":"IF(BJ$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:BI49)))*(IF(BJ$5=$G49,0.5,1))","v":0},{"$f":"IF(BK$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:BJ49)))*(IF(BK$5=$G49,0.5,1))","v":0},{"$f":"IF(BL$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:BK49)))*(IF(BL$5=$G49,0.5,1))","v":0},{"$f":"IF(BM$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:BL49)))*(IF(BM$5=$G49,0.5,1))","v":0},{"$f":"IF(BN$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:BM49)))*(IF(BN$5=$G49,0.5,1))","v":0},{"$f":"IF(BO$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:BN49)))*(IF(BO$5=$G49,0.5,1))","v":0},{"$f":"IF(BP$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:BO49)))*(IF(BP$5=$G49,0.5,1))","v":0},{"$f":"IF(BQ$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:BP49)))*(IF(BQ$5=$G49,0.5,1))","v":0},{"$f":"IF(BR$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:BQ49)))*(IF(BR$5=$G49,0.5,1))","v":0},{"$f":"IF(BS$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:BR49)))*(IF(BS$5=$G49,0.5,1))","v":0},{"$f":"IF(BT$5<$G49,0,MIN($I49/$H49,$I49-SUM($K49:BS49)))*(IF(BT$5=$G49,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","MT3A",null,2016,10,1624.0223082773809,1624.0223082773809,null,{"$f":"IF(L$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:K50)))*(IF(L$5=$G50,0.5,1))","v":0},{"$f":"IF(M$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:L50)))*(IF(M$5=$G50,0.5,1))","v":0},{"$f":"IF(N$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:M50)))*(IF(N$5=$G50,0.5,1))","v":81.201115413869047},{"$f":"IF(O$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:N50)))*(IF(O$5=$G50,0.5,1))","v":162.40223082773809},{"$f":"IF(P$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:O50)))*(IF(P$5=$G50,0.5,1))","v":162.40223082773809},{"$f":"IF(Q$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:P50)))*(IF(Q$5=$G50,0.5,1))","v":162.40223082773809},{"$f":"IF(R$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:Q50)))*(IF(R$5=$G50,0.5,1))","v":162.40223082773809},{"$f":"IF(S$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:R50)))*(IF(S$5=$G50,0.5,1))","v":162.40223082773809},{"$f":"IF(T$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:S50)))*(IF(T$5=$G50,0.5,1))","v":162.40223082773809},{"$f":"IF(U$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:T50)))*(IF(U$5=$G50,0.5,1))","v":162.40223082773809},{"$f":"IF(V$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:U50)))*(IF(V$5=$G50,0.5,1))","v":162.40223082773809},{"$f":"IF(W$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:V50)))*(IF(W$5=$G50,0.5,1))","v":162.40223082773809},{"$f":"IF(X$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:W50)))*(IF(X$5=$G50,0.5,1))","v":81.201115413869047},{"$f":"IF(Y$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:X50)))*(IF(Y$5=$G50,0.5,1))","v":0},{"$f":"IF(Z$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:Y50)))*(IF(Z$5=$G50,0.5,1))","v":0},{"$f":"IF(AA$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:Z50)))*(IF(AA$5=$G50,0.5,1))","v":0},{"$f":"IF(AB$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AA50)))*(IF(AB$5=$G50,0.5,1))","v":0},{"$f":"IF(AC$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AB50)))*(IF(AC$5=$G50,0.5,1))","v":0},{"$f":"IF(AD$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AC50)))*(IF(AD$5=$G50,0.5,1))","v":0},{"$f":"IF(AE$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AD50)))*(IF(AE$5=$G50,0.5,1))","v":0},{"$f":"IF(AF$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AE50)))*(IF(AF$5=$G50,0.5,1))","v":0},{"$f":"IF(AG$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AF50)))*(IF(AG$5=$G50,0.5,1))","v":0},{"$f":"IF(AH$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AG50)))*(IF(AH$5=$G50,0.5,1))","v":0},{"$f":"IF(AI$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AH50)))*(IF(AI$5=$G50,0.5,1))","v":0},{"$f":"IF(AJ$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AI50)))*(IF(AJ$5=$G50,0.5,1))","v":0},{"$f":"IF(AK$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AJ50)))*(IF(AK$5=$G50,0.5,1))","v":0},{"$f":"IF(AL$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AK50)))*(IF(AL$5=$G50,0.5,1))","v":0},{"$f":"IF(AM$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AL50)))*(IF(AM$5=$G50,0.5,1))","v":0},{"$f":"IF(AN$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AM50)))*(IF(AN$5=$G50,0.5,1))","v":0},{"$f":"IF(AO$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AN50)))*(IF(AO$5=$G50,0.5,1))","v":0},{"$f":"IF(AP$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AO50)))*(IF(AP$5=$G50,0.5,1))","v":0},{"$f":"IF(AQ$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AP50)))*(IF(AQ$5=$G50,0.5,1))","v":0},{"$f":"IF(AR$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AQ50)))*(IF(AR$5=$G50,0.5,1))","v":0},{"$f":"IF(AS$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AR50)))*(IF(AS$5=$G50,0.5,1))","v":0},{"$f":"IF(AT$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AS50)))*(IF(AT$5=$G50,0.5,1))","v":0},{"$f":"IF(AU$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AT50)))*(IF(AU$5=$G50,0.5,1))","v":0},{"$f":"IF(AV$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AU50)))*(IF(AV$5=$G50,0.5,1))","v":0},{"$f":"IF(AW$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AV50)))*(IF(AW$5=$G50,0.5,1))","v":0},{"$f":"IF(AX$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AW50)))*(IF(AX$5=$G50,0.5,1))","v":0},{"$f":"IF(AY$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AX50)))*(IF(AY$5=$G50,0.5,1))","v":0},{"$f":"IF(AZ$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AY50)))*(IF(AZ$5=$G50,0.5,1))","v":0},{"$f":"IF(BA$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:AZ50)))*(IF(BA$5=$G50,0.5,1))","v":0},{"$f":"IF(BB$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:BA50)))*(IF(BB$5=$G50,0.5,1))","v":0},{"$f":"IF(BC$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:BB50)))*(IF(BC$5=$G50,0.5,1))","v":0},{"$f":"IF(BD$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:BC50)))*(IF(BD$5=$G50,0.5,1))","v":0},{"$f":"IF(BE$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:BD50)))*(IF(BE$5=$G50,0.5,1))","v":0},{"$f":"IF(BF$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:BE50)))*(IF(BF$5=$G50,0.5,1))","v":0},{"$f":"IF(BG$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:BF50)))*(IF(BG$5=$G50,0.5,1))","v":0},{"$f":"IF(BH$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:BG50)))*(IF(BH$5=$G50,0.5,1))","v":0},{"$f":"IF(BI$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:BH50)))*(IF(BI$5=$G50,0.5,1))","v":0},{"$f":"IF(BJ$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:BI50)))*(IF(BJ$5=$G50,0.5,1))","v":0},{"$f":"IF(BK$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:BJ50)))*(IF(BK$5=$G50,0.5,1))","v":0},{"$f":"IF(BL$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:BK50)))*(IF(BL$5=$G50,0.5,1))","v":0},{"$f":"IF(BM$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:BL50)))*(IF(BM$5=$G50,0.5,1))","v":0},{"$f":"IF(BN$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:BM50)))*(IF(BN$5=$G50,0.5,1))","v":0},{"$f":"IF(BO$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:BN50)))*(IF(BO$5=$G50,0.5,1))","v":0},{"$f":"IF(BP$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:BO50)))*(IF(BP$5=$G50,0.5,1))","v":0},{"$f":"IF(BQ$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:BP50)))*(IF(BQ$5=$G50,0.5,1))","v":0},{"$f":"IF(BR$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:BQ50)))*(IF(BR$5=$G50,0.5,1))","v":0},{"$f":"IF(BS$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:BR50)))*(IF(BS$5=$G50,0.5,1))","v":0},{"$f":"IF(BT$5<$G50,0,MIN($I50/$H50,$I50-SUM($K50:BS50)))*(IF(BT$5=$G50,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","MT3B",null,2016,10,1624.0223082773809,1624.0223082773809,null,{"$f":"IF(L$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:K51)))*(IF(L$5=$G51,0.5,1))","v":0},{"$f":"IF(M$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:L51)))*(IF(M$5=$G51,0.5,1))","v":0},{"$f":"IF(N$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:M51)))*(IF(N$5=$G51,0.5,1))","v":81.201115413869047},{"$f":"IF(O$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:N51)))*(IF(O$5=$G51,0.5,1))","v":162.40223082773809},{"$f":"IF(P$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:O51)))*(IF(P$5=$G51,0.5,1))","v":162.40223082773809},{"$f":"IF(Q$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:P51)))*(IF(Q$5=$G51,0.5,1))","v":162.40223082773809},{"$f":"IF(R$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:Q51)))*(IF(R$5=$G51,0.5,1))","v":162.40223082773809},{"$f":"IF(S$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:R51)))*(IF(S$5=$G51,0.5,1))","v":162.40223082773809},{"$f":"IF(T$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:S51)))*(IF(T$5=$G51,0.5,1))","v":162.40223082773809},{"$f":"IF(U$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:T51)))*(IF(U$5=$G51,0.5,1))","v":162.40223082773809},{"$f":"IF(V$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:U51)))*(IF(V$5=$G51,0.5,1))","v":162.40223082773809},{"$f":"IF(W$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:V51)))*(IF(W$5=$G51,0.5,1))","v":162.40223082773809},{"$f":"IF(X$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:W51)))*(IF(X$5=$G51,0.5,1))","v":81.201115413869047},{"$f":"IF(Y$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:X51)))*(IF(Y$5=$G51,0.5,1))","v":0},{"$f":"IF(Z$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:Y51)))*(IF(Z$5=$G51,0.5,1))","v":0},{"$f":"IF(AA$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:Z51)))*(IF(AA$5=$G51,0.5,1))","v":0},{"$f":"IF(AB$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AA51)))*(IF(AB$5=$G51,0.5,1))","v":0},{"$f":"IF(AC$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AB51)))*(IF(AC$5=$G51,0.5,1))","v":0},{"$f":"IF(AD$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AC51)))*(IF(AD$5=$G51,0.5,1))","v":0},{"$f":"IF(AE$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AD51)))*(IF(AE$5=$G51,0.5,1))","v":0},{"$f":"IF(AF$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AE51)))*(IF(AF$5=$G51,0.5,1))","v":0},{"$f":"IF(AG$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AF51)))*(IF(AG$5=$G51,0.5,1))","v":0},{"$f":"IF(AH$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AG51)))*(IF(AH$5=$G51,0.5,1))","v":0},{"$f":"IF(AI$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AH51)))*(IF(AI$5=$G51,0.5,1))","v":0},{"$f":"IF(AJ$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AI51)))*(IF(AJ$5=$G51,0.5,1))","v":0},{"$f":"IF(AK$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AJ51)))*(IF(AK$5=$G51,0.5,1))","v":0},{"$f":"IF(AL$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AK51)))*(IF(AL$5=$G51,0.5,1))","v":0},{"$f":"IF(AM$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AL51)))*(IF(AM$5=$G51,0.5,1))","v":0},{"$f":"IF(AN$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AM51)))*(IF(AN$5=$G51,0.5,1))","v":0},{"$f":"IF(AO$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AN51)))*(IF(AO$5=$G51,0.5,1))","v":0},{"$f":"IF(AP$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AO51)))*(IF(AP$5=$G51,0.5,1))","v":0},{"$f":"IF(AQ$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AP51)))*(IF(AQ$5=$G51,0.5,1))","v":0},{"$f":"IF(AR$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AQ51)))*(IF(AR$5=$G51,0.5,1))","v":0},{"$f":"IF(AS$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AR51)))*(IF(AS$5=$G51,0.5,1))","v":0},{"$f":"IF(AT$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AS51)))*(IF(AT$5=$G51,0.5,1))","v":0},{"$f":"IF(AU$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AT51)))*(IF(AU$5=$G51,0.5,1))","v":0},{"$f":"IF(AV$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AU51)))*(IF(AV$5=$G51,0.5,1))","v":0},{"$f":"IF(AW$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AV51)))*(IF(AW$5=$G51,0.5,1))","v":0},{"$f":"IF(AX$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AW51)))*(IF(AX$5=$G51,0.5,1))","v":0},{"$f":"IF(AY$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AX51)))*(IF(AY$5=$G51,0.5,1))","v":0},{"$f":"IF(AZ$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AY51)))*(IF(AZ$5=$G51,0.5,1))","v":0},{"$f":"IF(BA$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:AZ51)))*(IF(BA$5=$G51,0.5,1))","v":0},{"$f":"IF(BB$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:BA51)))*(IF(BB$5=$G51,0.5,1))","v":0},{"$f":"IF(BC$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:BB51)))*(IF(BC$5=$G51,0.5,1))","v":0},{"$f":"IF(BD$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:BC51)))*(IF(BD$5=$G51,0.5,1))","v":0},{"$f":"IF(BE$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:BD51)))*(IF(BE$5=$G51,0.5,1))","v":0},{"$f":"IF(BF$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:BE51)))*(IF(BF$5=$G51,0.5,1))","v":0},{"$f":"IF(BG$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:BF51)))*(IF(BG$5=$G51,0.5,1))","v":0},{"$f":"IF(BH$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:BG51)))*(IF(BH$5=$G51,0.5,1))","v":0},{"$f":"IF(BI$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:BH51)))*(IF(BI$5=$G51,0.5,1))","v":0},{"$f":"IF(BJ$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:BI51)))*(IF(BJ$5=$G51,0.5,1))","v":0},{"$f":"IF(BK$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:BJ51)))*(IF(BK$5=$G51,0.5,1))","v":0},{"$f":"IF(BL$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:BK51)))*(IF(BL$5=$G51,0.5,1))","v":0},{"$f":"IF(BM$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:BL51)))*(IF(BM$5=$G51,0.5,1))","v":0},{"$f":"IF(BN$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:BM51)))*(IF(BN$5=$G51,0.5,1))","v":0},{"$f":"IF(BO$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:BN51)))*(IF(BO$5=$G51,0.5,1))","v":0},{"$f":"IF(BP$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:BO51)))*(IF(BP$5=$G51,0.5,1))","v":0},{"$f":"IF(BQ$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:BP51)))*(IF(BQ$5=$G51,0.5,1))","v":0},{"$f":"IF(BR$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:BQ51)))*(IF(BR$5=$G51,0.5,1))","v":0},{"$f":"IF(BS$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:BR51)))*(IF(BS$5=$G51,0.5,1))","v":0},{"$f":"IF(BT$5<$G51,0,MIN($I51/$H51,$I51-SUM($K51:BS51)))*(IF(BT$5=$G51,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","MT3C",null,2016,10,1624.0223082773809,1624.0223082773809,null,{"$f":"IF(L$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:K52)))*(IF(L$5=$G52,0.5,1))","v":0},{"$f":"IF(M$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:L52)))*(IF(M$5=$G52,0.5,1))","v":0},{"$f":"IF(N$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:M52)))*(IF(N$5=$G52,0.5,1))","v":81.201115413869047},{"$f":"IF(O$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:N52)))*(IF(O$5=$G52,0.5,1))","v":162.40223082773809},{"$f":"IF(P$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:O52)))*(IF(P$5=$G52,0.5,1))","v":162.40223082773809},{"$f":"IF(Q$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:P52)))*(IF(Q$5=$G52,0.5,1))","v":162.40223082773809},{"$f":"IF(R$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:Q52)))*(IF(R$5=$G52,0.5,1))","v":162.40223082773809},{"$f":"IF(S$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:R52)))*(IF(S$5=$G52,0.5,1))","v":162.40223082773809},{"$f":"IF(T$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:S52)))*(IF(T$5=$G52,0.5,1))","v":162.40223082773809},{"$f":"IF(U$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:T52)))*(IF(U$5=$G52,0.5,1))","v":162.40223082773809},{"$f":"IF(V$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:U52)))*(IF(V$5=$G52,0.5,1))","v":162.40223082773809},{"$f":"IF(W$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:V52)))*(IF(W$5=$G52,0.5,1))","v":162.40223082773809},{"$f":"IF(X$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:W52)))*(IF(X$5=$G52,0.5,1))","v":81.201115413869047},{"$f":"IF(Y$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:X52)))*(IF(Y$5=$G52,0.5,1))","v":0},{"$f":"IF(Z$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:Y52)))*(IF(Z$5=$G52,0.5,1))","v":0},{"$f":"IF(AA$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:Z52)))*(IF(AA$5=$G52,0.5,1))","v":0},{"$f":"IF(AB$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AA52)))*(IF(AB$5=$G52,0.5,1))","v":0},{"$f":"IF(AC$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AB52)))*(IF(AC$5=$G52,0.5,1))","v":0},{"$f":"IF(AD$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AC52)))*(IF(AD$5=$G52,0.5,1))","v":0},{"$f":"IF(AE$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AD52)))*(IF(AE$5=$G52,0.5,1))","v":0},{"$f":"IF(AF$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AE52)))*(IF(AF$5=$G52,0.5,1))","v":0},{"$f":"IF(AG$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AF52)))*(IF(AG$5=$G52,0.5,1))","v":0},{"$f":"IF(AH$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AG52)))*(IF(AH$5=$G52,0.5,1))","v":0},{"$f":"IF(AI$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AH52)))*(IF(AI$5=$G52,0.5,1))","v":0},{"$f":"IF(AJ$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AI52)))*(IF(AJ$5=$G52,0.5,1))","v":0},{"$f":"IF(AK$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AJ52)))*(IF(AK$5=$G52,0.5,1))","v":0},{"$f":"IF(AL$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AK52)))*(IF(AL$5=$G52,0.5,1))","v":0},{"$f":"IF(AM$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AL52)))*(IF(AM$5=$G52,0.5,1))","v":0},{"$f":"IF(AN$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AM52)))*(IF(AN$5=$G52,0.5,1))","v":0},{"$f":"IF(AO$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AN52)))*(IF(AO$5=$G52,0.5,1))","v":0},{"$f":"IF(AP$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AO52)))*(IF(AP$5=$G52,0.5,1))","v":0},{"$f":"IF(AQ$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AP52)))*(IF(AQ$5=$G52,0.5,1))","v":0},{"$f":"IF(AR$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AQ52)))*(IF(AR$5=$G52,0.5,1))","v":0},{"$f":"IF(AS$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AR52)))*(IF(AS$5=$G52,0.5,1))","v":0},{"$f":"IF(AT$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AS52)))*(IF(AT$5=$G52,0.5,1))","v":0},{"$f":"IF(AU$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AT52)))*(IF(AU$5=$G52,0.5,1))","v":0},{"$f":"IF(AV$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AU52)))*(IF(AV$5=$G52,0.5,1))","v":0},{"$f":"IF(AW$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AV52)))*(IF(AW$5=$G52,0.5,1))","v":0},{"$f":"IF(AX$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AW52)))*(IF(AX$5=$G52,0.5,1))","v":0},{"$f":"IF(AY$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AX52)))*(IF(AY$5=$G52,0.5,1))","v":0},{"$f":"IF(AZ$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AY52)))*(IF(AZ$5=$G52,0.5,1))","v":0},{"$f":"IF(BA$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:AZ52)))*(IF(BA$5=$G52,0.5,1))","v":0},{"$f":"IF(BB$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:BA52)))*(IF(BB$5=$G52,0.5,1))","v":0},{"$f":"IF(BC$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:BB52)))*(IF(BC$5=$G52,0.5,1))","v":0},{"$f":"IF(BD$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:BC52)))*(IF(BD$5=$G52,0.5,1))","v":0},{"$f":"IF(BE$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:BD52)))*(IF(BE$5=$G52,0.5,1))","v":0},{"$f":"IF(BF$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:BE52)))*(IF(BF$5=$G52,0.5,1))","v":0},{"$f":"IF(BG$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:BF52)))*(IF(BG$5=$G52,0.5,1))","v":0},{"$f":"IF(BH$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:BG52)))*(IF(BH$5=$G52,0.5,1))","v":0},{"$f":"IF(BI$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:BH52)))*(IF(BI$5=$G52,0.5,1))","v":0},{"$f":"IF(BJ$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:BI52)))*(IF(BJ$5=$G52,0.5,1))","v":0},{"$f":"IF(BK$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:BJ52)))*(IF(BK$5=$G52,0.5,1))","v":0},{"$f":"IF(BL$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:BK52)))*(IF(BL$5=$G52,0.5,1))","v":0},{"$f":"IF(BM$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:BL52)))*(IF(BM$5=$G52,0.5,1))","v":0},{"$f":"IF(BN$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:BM52)))*(IF(BN$5=$G52,0.5,1))","v":0},{"$f":"IF(BO$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:BN52)))*(IF(BO$5=$G52,0.5,1))","v":0},{"$f":"IF(BP$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:BO52)))*(IF(BP$5=$G52,0.5,1))","v":0},{"$f":"IF(BQ$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:BP52)))*(IF(BQ$5=$G52,0.5,1))","v":0},{"$f":"IF(BR$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:BQ52)))*(IF(BR$5=$G52,0.5,1))","v":0},{"$f":"IF(BS$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:BR52)))*(IF(BS$5=$G52,0.5,1))","v":0},{"$f":"IF(BT$5<$G52,0,MIN($I52/$H52,$I52-SUM($K52:BS52)))*(IF(BT$5=$G52,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","MT3D",null,2017,9,1624.0223082773809,1624.0223082773809,null,{"$f":"IF(L$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:K53)))*(IF(L$5=$G53,0.5,1))","v":0},{"$f":"IF(M$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:L53)))*(IF(M$5=$G53,0.5,1))","v":0},{"$f":"IF(N$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:M53)))*(IF(N$5=$G53,0.5,1))","v":0},{"$f":"IF(O$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:N53)))*(IF(O$5=$G53,0.5,1))","v":90.223461570965611},{"$f":"IF(P$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:O53)))*(IF(P$5=$G53,0.5,1))","v":180.44692314193122},{"$f":"IF(Q$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:P53)))*(IF(Q$5=$G53,0.5,1))","v":180.44692314193122},{"$f":"IF(R$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:Q53)))*(IF(R$5=$G53,0.5,1))","v":180.44692314193122},{"$f":"IF(S$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:R53)))*(IF(S$5=$G53,0.5,1))","v":180.44692314193122},{"$f":"IF(T$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:S53)))*(IF(T$5=$G53,0.5,1))","v":180.44692314193122},{"$f":"IF(U$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:T53)))*(IF(U$5=$G53,0.5,1))","v":180.44692314193122},{"$f":"IF(V$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:U53)))*(IF(V$5=$G53,0.5,1))","v":180.44692314193122},{"$f":"IF(W$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:V53)))*(IF(W$5=$G53,0.5,1))","v":180.44692314193122},{"$f":"IF(X$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:W53)))*(IF(X$5=$G53,0.5,1))","v":90.22346157096581},{"$f":"IF(Y$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:X53)))*(IF(Y$5=$G53,0.5,1))","v":0},{"$f":"IF(Z$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:Y53)))*(IF(Z$5=$G53,0.5,1))","v":0},{"$f":"IF(AA$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:Z53)))*(IF(AA$5=$G53,0.5,1))","v":0},{"$f":"IF(AB$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AA53)))*(IF(AB$5=$G53,0.5,1))","v":0},{"$f":"IF(AC$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AB53)))*(IF(AC$5=$G53,0.5,1))","v":0},{"$f":"IF(AD$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AC53)))*(IF(AD$5=$G53,0.5,1))","v":0},{"$f":"IF(AE$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AD53)))*(IF(AE$5=$G53,0.5,1))","v":0},{"$f":"IF(AF$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AE53)))*(IF(AF$5=$G53,0.5,1))","v":0},{"$f":"IF(AG$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AF53)))*(IF(AG$5=$G53,0.5,1))","v":0},{"$f":"IF(AH$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AG53)))*(IF(AH$5=$G53,0.5,1))","v":0},{"$f":"IF(AI$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AH53)))*(IF(AI$5=$G53,0.5,1))","v":0},{"$f":"IF(AJ$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AI53)))*(IF(AJ$5=$G53,0.5,1))","v":0},{"$f":"IF(AK$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AJ53)))*(IF(AK$5=$G53,0.5,1))","v":0},{"$f":"IF(AL$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AK53)))*(IF(AL$5=$G53,0.5,1))","v":0},{"$f":"IF(AM$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AL53)))*(IF(AM$5=$G53,0.5,1))","v":0},{"$f":"IF(AN$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AM53)))*(IF(AN$5=$G53,0.5,1))","v":0},{"$f":"IF(AO$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AN53)))*(IF(AO$5=$G53,0.5,1))","v":0},{"$f":"IF(AP$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AO53)))*(IF(AP$5=$G53,0.5,1))","v":0},{"$f":"IF(AQ$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AP53)))*(IF(AQ$5=$G53,0.5,1))","v":0},{"$f":"IF(AR$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AQ53)))*(IF(AR$5=$G53,0.5,1))","v":0},{"$f":"IF(AS$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AR53)))*(IF(AS$5=$G53,0.5,1))","v":0},{"$f":"IF(AT$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AS53)))*(IF(AT$5=$G53,0.5,1))","v":0},{"$f":"IF(AU$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AT53)))*(IF(AU$5=$G53,0.5,1))","v":0},{"$f":"IF(AV$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AU53)))*(IF(AV$5=$G53,0.5,1))","v":0},{"$f":"IF(AW$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AV53)))*(IF(AW$5=$G53,0.5,1))","v":0},{"$f":"IF(AX$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AW53)))*(IF(AX$5=$G53,0.5,1))","v":0},{"$f":"IF(AY$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AX53)))*(IF(AY$5=$G53,0.5,1))","v":0},{"$f":"IF(AZ$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AY53)))*(IF(AZ$5=$G53,0.5,1))","v":0},{"$f":"IF(BA$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:AZ53)))*(IF(BA$5=$G53,0.5,1))","v":0},{"$f":"IF(BB$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:BA53)))*(IF(BB$5=$G53,0.5,1))","v":0},{"$f":"IF(BC$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:BB53)))*(IF(BC$5=$G53,0.5,1))","v":0},{"$f":"IF(BD$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:BC53)))*(IF(BD$5=$G53,0.5,1))","v":0},{"$f":"IF(BE$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:BD53)))*(IF(BE$5=$G53,0.5,1))","v":0},{"$f":"IF(BF$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:BE53)))*(IF(BF$5=$G53,0.5,1))","v":0},{"$f":"IF(BG$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:BF53)))*(IF(BG$5=$G53,0.5,1))","v":0},{"$f":"IF(BH$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:BG53)))*(IF(BH$5=$G53,0.5,1))","v":0},{"$f":"IF(BI$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:BH53)))*(IF(BI$5=$G53,0.5,1))","v":0},{"$f":"IF(BJ$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:BI53)))*(IF(BJ$5=$G53,0.5,1))","v":0},{"$f":"IF(BK$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:BJ53)))*(IF(BK$5=$G53,0.5,1))","v":0},{"$f":"IF(BL$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:BK53)))*(IF(BL$5=$G53,0.5,1))","v":0},{"$f":"IF(BM$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:BL53)))*(IF(BM$5=$G53,0.5,1))","v":0},{"$f":"IF(BN$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:BM53)))*(IF(BN$5=$G53,0.5,1))","v":0},{"$f":"IF(BO$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:BN53)))*(IF(BO$5=$G53,0.5,1))","v":0},{"$f":"IF(BP$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:BO53)))*(IF(BP$5=$G53,0.5,1))","v":0},{"$f":"IF(BQ$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:BP53)))*(IF(BQ$5=$G53,0.5,1))","v":0},{"$f":"IF(BR$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:BQ53)))*(IF(BR$5=$G53,0.5,1))","v":0},{"$f":"IF(BS$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:BR53)))*(IF(BS$5=$G53,0.5,1))","v":0},{"$f":"IF(BT$5<$G53,0,MIN($I53/$H53,$I53-SUM($K53:BS53)))*(IF(BT$5=$G53,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","SN4A",null,2016,8,1563.6101010942655,1563.6101010942655,null,{"$f":"IF(L$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:K54)))*(IF(L$5=$G54,0.5,1))","v":0},{"$f":"IF(M$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:L54)))*(IF(M$5=$G54,0.5,1))","v":0},{"$f":"IF(N$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:M54)))*(IF(N$5=$G54,0.5,1))","v":97.725631318391592},{"$f":"IF(O$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:N54)))*(IF(O$5=$G54,0.5,1))","v":195.45126263678318},{"$f":"IF(P$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:O54)))*(IF(P$5=$G54,0.5,1))","v":195.45126263678318},{"$f":"IF(Q$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:P54)))*(IF(Q$5=$G54,0.5,1))","v":195.45126263678318},{"$f":"IF(R$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:Q54)))*(IF(R$5=$G54,0.5,1))","v":195.45126263678318},{"$f":"IF(S$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:R54)))*(IF(S$5=$G54,0.5,1))","v":195.45126263678318},{"$f":"IF(T$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:S54)))*(IF(T$5=$G54,0.5,1))","v":195.45126263678318},{"$f":"IF(U$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:T54)))*(IF(U$5=$G54,0.5,1))","v":195.45126263678318},{"$f":"IF(V$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:U54)))*(IF(V$5=$G54,0.5,1))","v":97.725631318391606},{"$f":"IF(W$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:V54)))*(IF(W$5=$G54,0.5,1))","v":0},{"$f":"IF(X$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:W54)))*(IF(X$5=$G54,0.5,1))","v":0},{"$f":"IF(Y$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:X54)))*(IF(Y$5=$G54,0.5,1))","v":0},{"$f":"IF(Z$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:Y54)))*(IF(Z$5=$G54,0.5,1))","v":0},{"$f":"IF(AA$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:Z54)))*(IF(AA$5=$G54,0.5,1))","v":0},{"$f":"IF(AB$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AA54)))*(IF(AB$5=$G54,0.5,1))","v":0},{"$f":"IF(AC$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AB54)))*(IF(AC$5=$G54,0.5,1))","v":0},{"$f":"IF(AD$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AC54)))*(IF(AD$5=$G54,0.5,1))","v":0},{"$f":"IF(AE$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AD54)))*(IF(AE$5=$G54,0.5,1))","v":0},{"$f":"IF(AF$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AE54)))*(IF(AF$5=$G54,0.5,1))","v":0},{"$f":"IF(AG$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AF54)))*(IF(AG$5=$G54,0.5,1))","v":0},{"$f":"IF(AH$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AG54)))*(IF(AH$5=$G54,0.5,1))","v":0},{"$f":"IF(AI$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AH54)))*(IF(AI$5=$G54,0.5,1))","v":0},{"$f":"IF(AJ$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AI54)))*(IF(AJ$5=$G54,0.5,1))","v":0},{"$f":"IF(AK$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AJ54)))*(IF(AK$5=$G54,0.5,1))","v":0},{"$f":"IF(AL$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AK54)))*(IF(AL$5=$G54,0.5,1))","v":0},{"$f":"IF(AM$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AL54)))*(IF(AM$5=$G54,0.5,1))","v":0},{"$f":"IF(AN$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AM54)))*(IF(AN$5=$G54,0.5,1))","v":0},{"$f":"IF(AO$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AN54)))*(IF(AO$5=$G54,0.5,1))","v":0},{"$f":"IF(AP$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AO54)))*(IF(AP$5=$G54,0.5,1))","v":0},{"$f":"IF(AQ$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AP54)))*(IF(AQ$5=$G54,0.5,1))","v":0},{"$f":"IF(AR$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AQ54)))*(IF(AR$5=$G54,0.5,1))","v":0},{"$f":"IF(AS$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AR54)))*(IF(AS$5=$G54,0.5,1))","v":0},{"$f":"IF(AT$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AS54)))*(IF(AT$5=$G54,0.5,1))","v":0},{"$f":"IF(AU$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AT54)))*(IF(AU$5=$G54,0.5,1))","v":0},{"$f":"IF(AV$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AU54)))*(IF(AV$5=$G54,0.5,1))","v":0},{"$f":"IF(AW$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AV54)))*(IF(AW$5=$G54,0.5,1))","v":0},{"$f":"IF(AX$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AW54)))*(IF(AX$5=$G54,0.5,1))","v":0},{"$f":"IF(AY$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AX54)))*(IF(AY$5=$G54,0.5,1))","v":0},{"$f":"IF(AZ$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AY54)))*(IF(AZ$5=$G54,0.5,1))","v":0},{"$f":"IF(BA$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:AZ54)))*(IF(BA$5=$G54,0.5,1))","v":0},{"$f":"IF(BB$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:BA54)))*(IF(BB$5=$G54,0.5,1))","v":0},{"$f":"IF(BC$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:BB54)))*(IF(BC$5=$G54,0.5,1))","v":0},{"$f":"IF(BD$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:BC54)))*(IF(BD$5=$G54,0.5,1))","v":0},{"$f":"IF(BE$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:BD54)))*(IF(BE$5=$G54,0.5,1))","v":0},{"$f":"IF(BF$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:BE54)))*(IF(BF$5=$G54,0.5,1))","v":0},{"$f":"IF(BG$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:BF54)))*(IF(BG$5=$G54,0.5,1))","v":0},{"$f":"IF(BH$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:BG54)))*(IF(BH$5=$G54,0.5,1))","v":0},{"$f":"IF(BI$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:BH54)))*(IF(BI$5=$G54,0.5,1))","v":0},{"$f":"IF(BJ$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:BI54)))*(IF(BJ$5=$G54,0.5,1))","v":0},{"$f":"IF(BK$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:BJ54)))*(IF(BK$5=$G54,0.5,1))","v":0},{"$f":"IF(BL$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:BK54)))*(IF(BL$5=$G54,0.5,1))","v":0},{"$f":"IF(BM$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:BL54)))*(IF(BM$5=$G54,0.5,1))","v":0},{"$f":"IF(BN$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:BM54)))*(IF(BN$5=$G54,0.5,1))","v":0},{"$f":"IF(BO$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:BN54)))*(IF(BO$5=$G54,0.5,1))","v":0},{"$f":"IF(BP$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:BO54)))*(IF(BP$5=$G54,0.5,1))","v":0},{"$f":"IF(BQ$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:BP54)))*(IF(BQ$5=$G54,0.5,1))","v":0},{"$f":"IF(BR$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:BQ54)))*(IF(BR$5=$G54,0.5,1))","v":0},{"$f":"IF(BS$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:BR54)))*(IF(BS$5=$G54,0.5,1))","v":0},{"$f":"IF(BT$5<$G54,0,MIN($I54/$H54,$I54-SUM($K54:BS54)))*(IF(BT$5=$G54,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","SN4B",null,2016,8,1563.6101010942655,1563.6101010942655,null,{"$f":"IF(L$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:K55)))*(IF(L$5=$G55,0.5,1))","v":0},{"$f":"IF(M$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:L55)))*(IF(M$5=$G55,0.5,1))","v":0},{"$f":"IF(N$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:M55)))*(IF(N$5=$G55,0.5,1))","v":97.725631318391592},{"$f":"IF(O$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:N55)))*(IF(O$5=$G55,0.5,1))","v":195.45126263678318},{"$f":"IF(P$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:O55)))*(IF(P$5=$G55,0.5,1))","v":195.45126263678318},{"$f":"IF(Q$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:P55)))*(IF(Q$5=$G55,0.5,1))","v":195.45126263678318},{"$f":"IF(R$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:Q55)))*(IF(R$5=$G55,0.5,1))","v":195.45126263678318},{"$f":"IF(S$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:R55)))*(IF(S$5=$G55,0.5,1))","v":195.45126263678318},{"$f":"IF(T$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:S55)))*(IF(T$5=$G55,0.5,1))","v":195.45126263678318},{"$f":"IF(U$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:T55)))*(IF(U$5=$G55,0.5,1))","v":195.45126263678318},{"$f":"IF(V$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:U55)))*(IF(V$5=$G55,0.5,1))","v":97.725631318391606},{"$f":"IF(W$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:V55)))*(IF(W$5=$G55,0.5,1))","v":0},{"$f":"IF(X$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:W55)))*(IF(X$5=$G55,0.5,1))","v":0},{"$f":"IF(Y$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:X55)))*(IF(Y$5=$G55,0.5,1))","v":0},{"$f":"IF(Z$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:Y55)))*(IF(Z$5=$G55,0.5,1))","v":0},{"$f":"IF(AA$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:Z55)))*(IF(AA$5=$G55,0.5,1))","v":0},{"$f":"IF(AB$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AA55)))*(IF(AB$5=$G55,0.5,1))","v":0},{"$f":"IF(AC$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AB55)))*(IF(AC$5=$G55,0.5,1))","v":0},{"$f":"IF(AD$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AC55)))*(IF(AD$5=$G55,0.5,1))","v":0},{"$f":"IF(AE$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AD55)))*(IF(AE$5=$G55,0.5,1))","v":0},{"$f":"IF(AF$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AE55)))*(IF(AF$5=$G55,0.5,1))","v":0},{"$f":"IF(AG$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AF55)))*(IF(AG$5=$G55,0.5,1))","v":0},{"$f":"IF(AH$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AG55)))*(IF(AH$5=$G55,0.5,1))","v":0},{"$f":"IF(AI$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AH55)))*(IF(AI$5=$G55,0.5,1))","v":0},{"$f":"IF(AJ$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AI55)))*(IF(AJ$5=$G55,0.5,1))","v":0},{"$f":"IF(AK$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AJ55)))*(IF(AK$5=$G55,0.5,1))","v":0},{"$f":"IF(AL$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AK55)))*(IF(AL$5=$G55,0.5,1))","v":0},{"$f":"IF(AM$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AL55)))*(IF(AM$5=$G55,0.5,1))","v":0},{"$f":"IF(AN$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AM55)))*(IF(AN$5=$G55,0.5,1))","v":0},{"$f":"IF(AO$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AN55)))*(IF(AO$5=$G55,0.5,1))","v":0},{"$f":"IF(AP$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AO55)))*(IF(AP$5=$G55,0.5,1))","v":0},{"$f":"IF(AQ$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AP55)))*(IF(AQ$5=$G55,0.5,1))","v":0},{"$f":"IF(AR$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AQ55)))*(IF(AR$5=$G55,0.5,1))","v":0},{"$f":"IF(AS$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AR55)))*(IF(AS$5=$G55,0.5,1))","v":0},{"$f":"IF(AT$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AS55)))*(IF(AT$5=$G55,0.5,1))","v":0},{"$f":"IF(AU$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AT55)))*(IF(AU$5=$G55,0.5,1))","v":0},{"$f":"IF(AV$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AU55)))*(IF(AV$5=$G55,0.5,1))","v":0},{"$f":"IF(AW$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AV55)))*(IF(AW$5=$G55,0.5,1))","v":0},{"$f":"IF(AX$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AW55)))*(IF(AX$5=$G55,0.5,1))","v":0},{"$f":"IF(AY$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AX55)))*(IF(AY$5=$G55,0.5,1))","v":0},{"$f":"IF(AZ$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AY55)))*(IF(AZ$5=$G55,0.5,1))","v":0},{"$f":"IF(BA$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:AZ55)))*(IF(BA$5=$G55,0.5,1))","v":0},{"$f":"IF(BB$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:BA55)))*(IF(BB$5=$G55,0.5,1))","v":0},{"$f":"IF(BC$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:BB55)))*(IF(BC$5=$G55,0.5,1))","v":0},{"$f":"IF(BD$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:BC55)))*(IF(BD$5=$G55,0.5,1))","v":0},{"$f":"IF(BE$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:BD55)))*(IF(BE$5=$G55,0.5,1))","v":0},{"$f":"IF(BF$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:BE55)))*(IF(BF$5=$G55,0.5,1))","v":0},{"$f":"IF(BG$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:BF55)))*(IF(BG$5=$G55,0.5,1))","v":0},{"$f":"IF(BH$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:BG55)))*(IF(BH$5=$G55,0.5,1))","v":0},{"$f":"IF(BI$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:BH55)))*(IF(BI$5=$G55,0.5,1))","v":0},{"$f":"IF(BJ$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:BI55)))*(IF(BJ$5=$G55,0.5,1))","v":0},{"$f":"IF(BK$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:BJ55)))*(IF(BK$5=$G55,0.5,1))","v":0},{"$f":"IF(BL$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:BK55)))*(IF(BL$5=$G55,0.5,1))","v":0},{"$f":"IF(BM$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:BL55)))*(IF(BM$5=$G55,0.5,1))","v":0},{"$f":"IF(BN$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:BM55)))*(IF(BN$5=$G55,0.5,1))","v":0},{"$f":"IF(BO$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:BN55)))*(IF(BO$5=$G55,0.5,1))","v":0},{"$f":"IF(BP$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:BO55)))*(IF(BP$5=$G55,0.5,1))","v":0},{"$f":"IF(BQ$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:BP55)))*(IF(BQ$5=$G55,0.5,1))","v":0},{"$f":"IF(BR$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:BQ55)))*(IF(BR$5=$G55,0.5,1))","v":0},{"$f":"IF(BS$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:BR55)))*(IF(BS$5=$G55,0.5,1))","v":0},{"$f":"IF(BT$5<$G55,0,MIN($I55/$H55,$I55-SUM($K55:BS55)))*(IF(BT$5=$G55,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","SN4C",null,2016,8,1563.6101010942655,1563.6101010942655,null,{"$f":"IF(L$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:K56)))*(IF(L$5=$G56,0.5,1))","v":0},{"$f":"IF(M$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:L56)))*(IF(M$5=$G56,0.5,1))","v":0},{"$f":"IF(N$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:M56)))*(IF(N$5=$G56,0.5,1))","v":97.725631318391592},{"$f":"IF(O$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:N56)))*(IF(O$5=$G56,0.5,1))","v":195.45126263678318},{"$f":"IF(P$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:O56)))*(IF(P$5=$G56,0.5,1))","v":195.45126263678318},{"$f":"IF(Q$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:P56)))*(IF(Q$5=$G56,0.5,1))","v":195.45126263678318},{"$f":"IF(R$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:Q56)))*(IF(R$5=$G56,0.5,1))","v":195.45126263678318},{"$f":"IF(S$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:R56)))*(IF(S$5=$G56,0.5,1))","v":195.45126263678318},{"$f":"IF(T$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:S56)))*(IF(T$5=$G56,0.5,1))","v":195.45126263678318},{"$f":"IF(U$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:T56)))*(IF(U$5=$G56,0.5,1))","v":195.45126263678318},{"$f":"IF(V$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:U56)))*(IF(V$5=$G56,0.5,1))","v":97.725631318391606},{"$f":"IF(W$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:V56)))*(IF(W$5=$G56,0.5,1))","v":0},{"$f":"IF(X$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:W56)))*(IF(X$5=$G56,0.5,1))","v":0},{"$f":"IF(Y$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:X56)))*(IF(Y$5=$G56,0.5,1))","v":0},{"$f":"IF(Z$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:Y56)))*(IF(Z$5=$G56,0.5,1))","v":0},{"$f":"IF(AA$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:Z56)))*(IF(AA$5=$G56,0.5,1))","v":0},{"$f":"IF(AB$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AA56)))*(IF(AB$5=$G56,0.5,1))","v":0},{"$f":"IF(AC$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AB56)))*(IF(AC$5=$G56,0.5,1))","v":0},{"$f":"IF(AD$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AC56)))*(IF(AD$5=$G56,0.5,1))","v":0},{"$f":"IF(AE$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AD56)))*(IF(AE$5=$G56,0.5,1))","v":0},{"$f":"IF(AF$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AE56)))*(IF(AF$5=$G56,0.5,1))","v":0},{"$f":"IF(AG$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AF56)))*(IF(AG$5=$G56,0.5,1))","v":0},{"$f":"IF(AH$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AG56)))*(IF(AH$5=$G56,0.5,1))","v":0},{"$f":"IF(AI$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AH56)))*(IF(AI$5=$G56,0.5,1))","v":0},{"$f":"IF(AJ$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AI56)))*(IF(AJ$5=$G56,0.5,1))","v":0},{"$f":"IF(AK$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AJ56)))*(IF(AK$5=$G56,0.5,1))","v":0},{"$f":"IF(AL$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AK56)))*(IF(AL$5=$G56,0.5,1))","v":0},{"$f":"IF(AM$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AL56)))*(IF(AM$5=$G56,0.5,1))","v":0},{"$f":"IF(AN$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AM56)))*(IF(AN$5=$G56,0.5,1))","v":0},{"$f":"IF(AO$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AN56)))*(IF(AO$5=$G56,0.5,1))","v":0},{"$f":"IF(AP$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AO56)))*(IF(AP$5=$G56,0.5,1))","v":0},{"$f":"IF(AQ$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AP56)))*(IF(AQ$5=$G56,0.5,1))","v":0},{"$f":"IF(AR$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AQ56)))*(IF(AR$5=$G56,0.5,1))","v":0},{"$f":"IF(AS$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AR56)))*(IF(AS$5=$G56,0.5,1))","v":0},{"$f":"IF(AT$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AS56)))*(IF(AT$5=$G56,0.5,1))","v":0},{"$f":"IF(AU$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AT56)))*(IF(AU$5=$G56,0.5,1))","v":0},{"$f":"IF(AV$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AU56)))*(IF(AV$5=$G56,0.5,1))","v":0},{"$f":"IF(AW$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AV56)))*(IF(AW$5=$G56,0.5,1))","v":0},{"$f":"IF(AX$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AW56)))*(IF(AX$5=$G56,0.5,1))","v":0},{"$f":"IF(AY$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AX56)))*(IF(AY$5=$G56,0.5,1))","v":0},{"$f":"IF(AZ$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AY56)))*(IF(AZ$5=$G56,0.5,1))","v":0},{"$f":"IF(BA$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:AZ56)))*(IF(BA$5=$G56,0.5,1))","v":0},{"$f":"IF(BB$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:BA56)))*(IF(BB$5=$G56,0.5,1))","v":0},{"$f":"IF(BC$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:BB56)))*(IF(BC$5=$G56,0.5,1))","v":0},{"$f":"IF(BD$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:BC56)))*(IF(BD$5=$G56,0.5,1))","v":0},{"$f":"IF(BE$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:BD56)))*(IF(BE$5=$G56,0.5,1))","v":0},{"$f":"IF(BF$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:BE56)))*(IF(BF$5=$G56,0.5,1))","v":0},{"$f":"IF(BG$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:BF56)))*(IF(BG$5=$G56,0.5,1))","v":0},{"$f":"IF(BH$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:BG56)))*(IF(BH$5=$G56,0.5,1))","v":0},{"$f":"IF(BI$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:BH56)))*(IF(BI$5=$G56,0.5,1))","v":0},{"$f":"IF(BJ$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:BI56)))*(IF(BJ$5=$G56,0.5,1))","v":0},{"$f":"IF(BK$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:BJ56)))*(IF(BK$5=$G56,0.5,1))","v":0},{"$f":"IF(BL$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:BK56)))*(IF(BL$5=$G56,0.5,1))","v":0},{"$f":"IF(BM$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:BL56)))*(IF(BM$5=$G56,0.5,1))","v":0},{"$f":"IF(BN$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:BM56)))*(IF(BN$5=$G56,0.5,1))","v":0},{"$f":"IF(BO$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:BN56)))*(IF(BO$5=$G56,0.5,1))","v":0},{"$f":"IF(BP$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:BO56)))*(IF(BP$5=$G56,0.5,1))","v":0},{"$f":"IF(BQ$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:BP56)))*(IF(BQ$5=$G56,0.5,1))","v":0},{"$f":"IF(BR$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:BQ56)))*(IF(BR$5=$G56,0.5,1))","v":0},{"$f":"IF(BS$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:BR56)))*(IF(BS$5=$G56,0.5,1))","v":0},{"$f":"IF(BT$5<$G56,0,MIN($I56/$H56,$I56-SUM($K56:BS56)))*(IF(BT$5=$G56,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","SN4D",null,2016,8,1563.6101010942655,1563.6101010942655,null,{"$f":"IF(L$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:K57)))*(IF(L$5=$G57,0.5,1))","v":0},{"$f":"IF(M$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:L57)))*(IF(M$5=$G57,0.5,1))","v":0},{"$f":"IF(N$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:M57)))*(IF(N$5=$G57,0.5,1))","v":97.725631318391592},{"$f":"IF(O$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:N57)))*(IF(O$5=$G57,0.5,1))","v":195.45126263678318},{"$f":"IF(P$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:O57)))*(IF(P$5=$G57,0.5,1))","v":195.45126263678318},{"$f":"IF(Q$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:P57)))*(IF(Q$5=$G57,0.5,1))","v":195.45126263678318},{"$f":"IF(R$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:Q57)))*(IF(R$5=$G57,0.5,1))","v":195.45126263678318},{"$f":"IF(S$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:R57)))*(IF(S$5=$G57,0.5,1))","v":195.45126263678318},{"$f":"IF(T$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:S57)))*(IF(T$5=$G57,0.5,1))","v":195.45126263678318},{"$f":"IF(U$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:T57)))*(IF(U$5=$G57,0.5,1))","v":195.45126263678318},{"$f":"IF(V$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:U57)))*(IF(V$5=$G57,0.5,1))","v":97.725631318391606},{"$f":"IF(W$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:V57)))*(IF(W$5=$G57,0.5,1))","v":0},{"$f":"IF(X$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:W57)))*(IF(X$5=$G57,0.5,1))","v":0},{"$f":"IF(Y$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:X57)))*(IF(Y$5=$G57,0.5,1))","v":0},{"$f":"IF(Z$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:Y57)))*(IF(Z$5=$G57,0.5,1))","v":0},{"$f":"IF(AA$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:Z57)))*(IF(AA$5=$G57,0.5,1))","v":0},{"$f":"IF(AB$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AA57)))*(IF(AB$5=$G57,0.5,1))","v":0},{"$f":"IF(AC$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AB57)))*(IF(AC$5=$G57,0.5,1))","v":0},{"$f":"IF(AD$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AC57)))*(IF(AD$5=$G57,0.5,1))","v":0},{"$f":"IF(AE$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AD57)))*(IF(AE$5=$G57,0.5,1))","v":0},{"$f":"IF(AF$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AE57)))*(IF(AF$5=$G57,0.5,1))","v":0},{"$f":"IF(AG$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AF57)))*(IF(AG$5=$G57,0.5,1))","v":0},{"$f":"IF(AH$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AG57)))*(IF(AH$5=$G57,0.5,1))","v":0},{"$f":"IF(AI$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AH57)))*(IF(AI$5=$G57,0.5,1))","v":0},{"$f":"IF(AJ$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AI57)))*(IF(AJ$5=$G57,0.5,1))","v":0},{"$f":"IF(AK$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AJ57)))*(IF(AK$5=$G57,0.5,1))","v":0},{"$f":"IF(AL$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AK57)))*(IF(AL$5=$G57,0.5,1))","v":0},{"$f":"IF(AM$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AL57)))*(IF(AM$5=$G57,0.5,1))","v":0},{"$f":"IF(AN$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AM57)))*(IF(AN$5=$G57,0.5,1))","v":0},{"$f":"IF(AO$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AN57)))*(IF(AO$5=$G57,0.5,1))","v":0},{"$f":"IF(AP$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AO57)))*(IF(AP$5=$G57,0.5,1))","v":0},{"$f":"IF(AQ$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AP57)))*(IF(AQ$5=$G57,0.5,1))","v":0},{"$f":"IF(AR$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AQ57)))*(IF(AR$5=$G57,0.5,1))","v":0},{"$f":"IF(AS$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AR57)))*(IF(AS$5=$G57,0.5,1))","v":0},{"$f":"IF(AT$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AS57)))*(IF(AT$5=$G57,0.5,1))","v":0},{"$f":"IF(AU$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AT57)))*(IF(AU$5=$G57,0.5,1))","v":0},{"$f":"IF(AV$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AU57)))*(IF(AV$5=$G57,0.5,1))","v":0},{"$f":"IF(AW$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AV57)))*(IF(AW$5=$G57,0.5,1))","v":0},{"$f":"IF(AX$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AW57)))*(IF(AX$5=$G57,0.5,1))","v":0},{"$f":"IF(AY$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AX57)))*(IF(AY$5=$G57,0.5,1))","v":0},{"$f":"IF(AZ$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AY57)))*(IF(AZ$5=$G57,0.5,1))","v":0},{"$f":"IF(BA$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:AZ57)))*(IF(BA$5=$G57,0.5,1))","v":0},{"$f":"IF(BB$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:BA57)))*(IF(BB$5=$G57,0.5,1))","v":0},{"$f":"IF(BC$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:BB57)))*(IF(BC$5=$G57,0.5,1))","v":0},{"$f":"IF(BD$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:BC57)))*(IF(BD$5=$G57,0.5,1))","v":0},{"$f":"IF(BE$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:BD57)))*(IF(BE$5=$G57,0.5,1))","v":0},{"$f":"IF(BF$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:BE57)))*(IF(BF$5=$G57,0.5,1))","v":0},{"$f":"IF(BG$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:BF57)))*(IF(BG$5=$G57,0.5,1))","v":0},{"$f":"IF(BH$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:BG57)))*(IF(BH$5=$G57,0.5,1))","v":0},{"$f":"IF(BI$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:BH57)))*(IF(BI$5=$G57,0.5,1))","v":0},{"$f":"IF(BJ$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:BI57)))*(IF(BJ$5=$G57,0.5,1))","v":0},{"$f":"IF(BK$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:BJ57)))*(IF(BK$5=$G57,0.5,1))","v":0},{"$f":"IF(BL$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:BK57)))*(IF(BL$5=$G57,0.5,1))","v":0},{"$f":"IF(BM$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:BL57)))*(IF(BM$5=$G57,0.5,1))","v":0},{"$f":"IF(BN$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:BM57)))*(IF(BN$5=$G57,0.5,1))","v":0},{"$f":"IF(BO$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:BN57)))*(IF(BO$5=$G57,0.5,1))","v":0},{"$f":"IF(BP$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:BO57)))*(IF(BP$5=$G57,0.5,1))","v":0},{"$f":"IF(BQ$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:BP57)))*(IF(BQ$5=$G57,0.5,1))","v":0},{"$f":"IF(BR$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:BQ57)))*(IF(BR$5=$G57,0.5,1))","v":0},{"$f":"IF(BS$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:BR57)))*(IF(BS$5=$G57,0.5,1))","v":0},{"$f":"IF(BT$5<$G57,0,MIN($I57/$H57,$I57-SUM($K57:BS57)))*(IF(BT$5=$G57,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","SN5A",null,2017,6,1915.9674476121718,1915.9674476121718,null,{"$f":"IF(L$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:K58)))*(IF(L$5=$G58,0.5,1))","v":0},{"$f":"IF(M$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:L58)))*(IF(M$5=$G58,0.5,1))","v":0},{"$f":"IF(N$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:M58)))*(IF(N$5=$G58,0.5,1))","v":0},{"$f":"IF(O$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:N58)))*(IF(O$5=$G58,0.5,1))","v":159.66395396768098},{"$f":"IF(P$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:O58)))*(IF(P$5=$G58,0.5,1))","v":319.32790793536196},{"$f":"IF(Q$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:P58)))*(IF(Q$5=$G58,0.5,1))","v":319.32790793536196},{"$f":"IF(R$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:Q58)))*(IF(R$5=$G58,0.5,1))","v":319.32790793536196},{"$f":"IF(S$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:R58)))*(IF(S$5=$G58,0.5,1))","v":319.32790793536196},{"$f":"IF(T$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:S58)))*(IF(T$5=$G58,0.5,1))","v":319.32790793536196},{"$f":"IF(U$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:T58)))*(IF(U$5=$G58,0.5,1))","v":159.66395396768098},{"$f":"IF(V$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:U58)))*(IF(V$5=$G58,0.5,1))","v":0},{"$f":"IF(W$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:V58)))*(IF(W$5=$G58,0.5,1))","v":0},{"$f":"IF(X$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:W58)))*(IF(X$5=$G58,0.5,1))","v":0},{"$f":"IF(Y$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:X58)))*(IF(Y$5=$G58,0.5,1))","v":0},{"$f":"IF(Z$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:Y58)))*(IF(Z$5=$G58,0.5,1))","v":0},{"$f":"IF(AA$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:Z58)))*(IF(AA$5=$G58,0.5,1))","v":0},{"$f":"IF(AB$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AA58)))*(IF(AB$5=$G58,0.5,1))","v":0},{"$f":"IF(AC$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AB58)))*(IF(AC$5=$G58,0.5,1))","v":0},{"$f":"IF(AD$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AC58)))*(IF(AD$5=$G58,0.5,1))","v":0},{"$f":"IF(AE$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AD58)))*(IF(AE$5=$G58,0.5,1))","v":0},{"$f":"IF(AF$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AE58)))*(IF(AF$5=$G58,0.5,1))","v":0},{"$f":"IF(AG$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AF58)))*(IF(AG$5=$G58,0.5,1))","v":0},{"$f":"IF(AH$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AG58)))*(IF(AH$5=$G58,0.5,1))","v":0},{"$f":"IF(AI$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AH58)))*(IF(AI$5=$G58,0.5,1))","v":0},{"$f":"IF(AJ$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AI58)))*(IF(AJ$5=$G58,0.5,1))","v":0},{"$f":"IF(AK$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AJ58)))*(IF(AK$5=$G58,0.5,1))","v":0},{"$f":"IF(AL$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AK58)))*(IF(AL$5=$G58,0.5,1))","v":0},{"$f":"IF(AM$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AL58)))*(IF(AM$5=$G58,0.5,1))","v":0},{"$f":"IF(AN$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AM58)))*(IF(AN$5=$G58,0.5,1))","v":0},{"$f":"IF(AO$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AN58)))*(IF(AO$5=$G58,0.5,1))","v":0},{"$f":"IF(AP$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AO58)))*(IF(AP$5=$G58,0.5,1))","v":0},{"$f":"IF(AQ$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AP58)))*(IF(AQ$5=$G58,0.5,1))","v":0},{"$f":"IF(AR$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AQ58)))*(IF(AR$5=$G58,0.5,1))","v":0},{"$f":"IF(AS$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AR58)))*(IF(AS$5=$G58,0.5,1))","v":0},{"$f":"IF(AT$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AS58)))*(IF(AT$5=$G58,0.5,1))","v":0},{"$f":"IF(AU$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AT58)))*(IF(AU$5=$G58,0.5,1))","v":0},{"$f":"IF(AV$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AU58)))*(IF(AV$5=$G58,0.5,1))","v":0},{"$f":"IF(AW$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AV58)))*(IF(AW$5=$G58,0.5,1))","v":0},{"$f":"IF(AX$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AW58)))*(IF(AX$5=$G58,0.5,1))","v":0},{"$f":"IF(AY$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AX58)))*(IF(AY$5=$G58,0.5,1))","v":0},{"$f":"IF(AZ$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AY58)))*(IF(AZ$5=$G58,0.5,1))","v":0},{"$f":"IF(BA$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:AZ58)))*(IF(BA$5=$G58,0.5,1))","v":0},{"$f":"IF(BB$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:BA58)))*(IF(BB$5=$G58,0.5,1))","v":0},{"$f":"IF(BC$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:BB58)))*(IF(BC$5=$G58,0.5,1))","v":0},{"$f":"IF(BD$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:BC58)))*(IF(BD$5=$G58,0.5,1))","v":0},{"$f":"IF(BE$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:BD58)))*(IF(BE$5=$G58,0.5,1))","v":0},{"$f":"IF(BF$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:BE58)))*(IF(BF$5=$G58,0.5,1))","v":0},{"$f":"IF(BG$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:BF58)))*(IF(BG$5=$G58,0.5,1))","v":0},{"$f":"IF(BH$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:BG58)))*(IF(BH$5=$G58,0.5,1))","v":0},{"$f":"IF(BI$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:BH58)))*(IF(BI$5=$G58,0.5,1))","v":0},{"$f":"IF(BJ$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:BI58)))*(IF(BJ$5=$G58,0.5,1))","v":0},{"$f":"IF(BK$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:BJ58)))*(IF(BK$5=$G58,0.5,1))","v":0},{"$f":"IF(BL$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:BK58)))*(IF(BL$5=$G58,0.5,1))","v":0},{"$f":"IF(BM$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:BL58)))*(IF(BM$5=$G58,0.5,1))","v":0},{"$f":"IF(BN$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:BM58)))*(IF(BN$5=$G58,0.5,1))","v":0},{"$f":"IF(BO$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:BN58)))*(IF(BO$5=$G58,0.5,1))","v":0},{"$f":"IF(BP$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:BO58)))*(IF(BP$5=$G58,0.5,1))","v":0},{"$f":"IF(BQ$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:BP58)))*(IF(BQ$5=$G58,0.5,1))","v":0},{"$f":"IF(BR$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:BQ58)))*(IF(BR$5=$G58,0.5,1))","v":0},{"$f":"IF(BS$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:BR58)))*(IF(BS$5=$G58,0.5,1))","v":0},{"$f":"IF(BT$5<$G58,0,MIN($I58/$H58,$I58-SUM($K58:BS58)))*(IF(BT$5=$G58,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","SN5B",null,2016,7,1815.2584767045755,1815.2584767045755,null,{"$f":"IF(L$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:K59)))*(IF(L$5=$G59,0.5,1))","v":0},{"$f":"IF(M$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:L59)))*(IF(M$5=$G59,0.5,1))","v":0},{"$f":"IF(N$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:M59)))*(IF(N$5=$G59,0.5,1))","v":129.66131976461253},{"$f":"IF(O$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:N59)))*(IF(O$5=$G59,0.5,1))","v":259.32263952922506},{"$f":"IF(P$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:O59)))*(IF(P$5=$G59,0.5,1))","v":259.32263952922506},{"$f":"IF(Q$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:P59)))*(IF(Q$5=$G59,0.5,1))","v":259.32263952922506},{"$f":"IF(R$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:Q59)))*(IF(R$5=$G59,0.5,1))","v":259.32263952922506},{"$f":"IF(S$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:R59)))*(IF(S$5=$G59,0.5,1))","v":259.32263952922506},{"$f":"IF(T$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:S59)))*(IF(T$5=$G59,0.5,1))","v":259.32263952922506},{"$f":"IF(U$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:T59)))*(IF(U$5=$G59,0.5,1))","v":129.66131976461293},{"$f":"IF(V$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:U59)))*(IF(V$5=$G59,0.5,1))","v":0},{"$f":"IF(W$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:V59)))*(IF(W$5=$G59,0.5,1))","v":0},{"$f":"IF(X$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:W59)))*(IF(X$5=$G59,0.5,1))","v":0},{"$f":"IF(Y$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:X59)))*(IF(Y$5=$G59,0.5,1))","v":0},{"$f":"IF(Z$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:Y59)))*(IF(Z$5=$G59,0.5,1))","v":0},{"$f":"IF(AA$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:Z59)))*(IF(AA$5=$G59,0.5,1))","v":0},{"$f":"IF(AB$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AA59)))*(IF(AB$5=$G59,0.5,1))","v":0},{"$f":"IF(AC$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AB59)))*(IF(AC$5=$G59,0.5,1))","v":0},{"$f":"IF(AD$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AC59)))*(IF(AD$5=$G59,0.5,1))","v":0},{"$f":"IF(AE$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AD59)))*(IF(AE$5=$G59,0.5,1))","v":0},{"$f":"IF(AF$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AE59)))*(IF(AF$5=$G59,0.5,1))","v":0},{"$f":"IF(AG$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AF59)))*(IF(AG$5=$G59,0.5,1))","v":0},{"$f":"IF(AH$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AG59)))*(IF(AH$5=$G59,0.5,1))","v":0},{"$f":"IF(AI$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AH59)))*(IF(AI$5=$G59,0.5,1))","v":0},{"$f":"IF(AJ$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AI59)))*(IF(AJ$5=$G59,0.5,1))","v":0},{"$f":"IF(AK$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AJ59)))*(IF(AK$5=$G59,0.5,1))","v":0},{"$f":"IF(AL$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AK59)))*(IF(AL$5=$G59,0.5,1))","v":0},{"$f":"IF(AM$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AL59)))*(IF(AM$5=$G59,0.5,1))","v":0},{"$f":"IF(AN$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AM59)))*(IF(AN$5=$G59,0.5,1))","v":0},{"$f":"IF(AO$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AN59)))*(IF(AO$5=$G59,0.5,1))","v":0},{"$f":"IF(AP$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AO59)))*(IF(AP$5=$G59,0.5,1))","v":0},{"$f":"IF(AQ$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AP59)))*(IF(AQ$5=$G59,0.5,1))","v":0},{"$f":"IF(AR$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AQ59)))*(IF(AR$5=$G59,0.5,1))","v":0},{"$f":"IF(AS$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AR59)))*(IF(AS$5=$G59,0.5,1))","v":0},{"$f":"IF(AT$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AS59)))*(IF(AT$5=$G59,0.5,1))","v":0},{"$f":"IF(AU$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AT59)))*(IF(AU$5=$G59,0.5,1))","v":0},{"$f":"IF(AV$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AU59)))*(IF(AV$5=$G59,0.5,1))","v":0},{"$f":"IF(AW$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AV59)))*(IF(AW$5=$G59,0.5,1))","v":0},{"$f":"IF(AX$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AW59)))*(IF(AX$5=$G59,0.5,1))","v":0},{"$f":"IF(AY$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AX59)))*(IF(AY$5=$G59,0.5,1))","v":0},{"$f":"IF(AZ$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AY59)))*(IF(AZ$5=$G59,0.5,1))","v":0},{"$f":"IF(BA$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:AZ59)))*(IF(BA$5=$G59,0.5,1))","v":0},{"$f":"IF(BB$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:BA59)))*(IF(BB$5=$G59,0.5,1))","v":0},{"$f":"IF(BC$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:BB59)))*(IF(BC$5=$G59,0.5,1))","v":0},{"$f":"IF(BD$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:BC59)))*(IF(BD$5=$G59,0.5,1))","v":0},{"$f":"IF(BE$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:BD59)))*(IF(BE$5=$G59,0.5,1))","v":0},{"$f":"IF(BF$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:BE59)))*(IF(BF$5=$G59,0.5,1))","v":0},{"$f":"IF(BG$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:BF59)))*(IF(BG$5=$G59,0.5,1))","v":0},{"$f":"IF(BH$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:BG59)))*(IF(BH$5=$G59,0.5,1))","v":0},{"$f":"IF(BI$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:BH59)))*(IF(BI$5=$G59,0.5,1))","v":0},{"$f":"IF(BJ$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:BI59)))*(IF(BJ$5=$G59,0.5,1))","v":0},{"$f":"IF(BK$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:BJ59)))*(IF(BK$5=$G59,0.5,1))","v":0},{"$f":"IF(BL$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:BK59)))*(IF(BL$5=$G59,0.5,1))","v":0},{"$f":"IF(BM$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:BL59)))*(IF(BM$5=$G59,0.5,1))","v":0},{"$f":"IF(BN$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:BM59)))*(IF(BN$5=$G59,0.5,1))","v":0},{"$f":"IF(BO$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:BN59)))*(IF(BO$5=$G59,0.5,1))","v":0},{"$f":"IF(BP$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:BO59)))*(IF(BP$5=$G59,0.5,1))","v":0},{"$f":"IF(BQ$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:BP59)))*(IF(BQ$5=$G59,0.5,1))","v":0},{"$f":"IF(BR$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:BQ59)))*(IF(BR$5=$G59,0.5,1))","v":0},{"$f":"IF(BS$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:BR59)))*(IF(BS$5=$G59,0.5,1))","v":0},{"$f":"IF(BT$5<$G59,0,MIN($I59/$H59,$I59-SUM($K59:BS59)))*(IF(BT$5=$G59,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","SN5C",null,2016,7,1815.2584767045755,1815.2584767045755,null,{"$f":"IF(L$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:K60)))*(IF(L$5=$G60,0.5,1))","v":0},{"$f":"IF(M$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:L60)))*(IF(M$5=$G60,0.5,1))","v":0},{"$f":"IF(N$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:M60)))*(IF(N$5=$G60,0.5,1))","v":129.66131976461253},{"$f":"IF(O$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:N60)))*(IF(O$5=$G60,0.5,1))","v":259.32263952922506},{"$f":"IF(P$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:O60)))*(IF(P$5=$G60,0.5,1))","v":259.32263952922506},{"$f":"IF(Q$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:P60)))*(IF(Q$5=$G60,0.5,1))","v":259.32263952922506},{"$f":"IF(R$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:Q60)))*(IF(R$5=$G60,0.5,1))","v":259.32263952922506},{"$f":"IF(S$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:R60)))*(IF(S$5=$G60,0.5,1))","v":259.32263952922506},{"$f":"IF(T$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:S60)))*(IF(T$5=$G60,0.5,1))","v":259.32263952922506},{"$f":"IF(U$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:T60)))*(IF(U$5=$G60,0.5,1))","v":129.66131976461293},{"$f":"IF(V$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:U60)))*(IF(V$5=$G60,0.5,1))","v":0},{"$f":"IF(W$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:V60)))*(IF(W$5=$G60,0.5,1))","v":0},{"$f":"IF(X$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:W60)))*(IF(X$5=$G60,0.5,1))","v":0},{"$f":"IF(Y$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:X60)))*(IF(Y$5=$G60,0.5,1))","v":0},{"$f":"IF(Z$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:Y60)))*(IF(Z$5=$G60,0.5,1))","v":0},{"$f":"IF(AA$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:Z60)))*(IF(AA$5=$G60,0.5,1))","v":0},{"$f":"IF(AB$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AA60)))*(IF(AB$5=$G60,0.5,1))","v":0},{"$f":"IF(AC$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AB60)))*(IF(AC$5=$G60,0.5,1))","v":0},{"$f":"IF(AD$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AC60)))*(IF(AD$5=$G60,0.5,1))","v":0},{"$f":"IF(AE$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AD60)))*(IF(AE$5=$G60,0.5,1))","v":0},{"$f":"IF(AF$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AE60)))*(IF(AF$5=$G60,0.5,1))","v":0},{"$f":"IF(AG$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AF60)))*(IF(AG$5=$G60,0.5,1))","v":0},{"$f":"IF(AH$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AG60)))*(IF(AH$5=$G60,0.5,1))","v":0},{"$f":"IF(AI$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AH60)))*(IF(AI$5=$G60,0.5,1))","v":0},{"$f":"IF(AJ$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AI60)))*(IF(AJ$5=$G60,0.5,1))","v":0},{"$f":"IF(AK$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AJ60)))*(IF(AK$5=$G60,0.5,1))","v":0},{"$f":"IF(AL$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AK60)))*(IF(AL$5=$G60,0.5,1))","v":0},{"$f":"IF(AM$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AL60)))*(IF(AM$5=$G60,0.5,1))","v":0},{"$f":"IF(AN$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AM60)))*(IF(AN$5=$G60,0.5,1))","v":0},{"$f":"IF(AO$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AN60)))*(IF(AO$5=$G60,0.5,1))","v":0},{"$f":"IF(AP$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AO60)))*(IF(AP$5=$G60,0.5,1))","v":0},{"$f":"IF(AQ$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AP60)))*(IF(AQ$5=$G60,0.5,1))","v":0},{"$f":"IF(AR$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AQ60)))*(IF(AR$5=$G60,0.5,1))","v":0},{"$f":"IF(AS$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AR60)))*(IF(AS$5=$G60,0.5,1))","v":0},{"$f":"IF(AT$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AS60)))*(IF(AT$5=$G60,0.5,1))","v":0},{"$f":"IF(AU$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AT60)))*(IF(AU$5=$G60,0.5,1))","v":0},{"$f":"IF(AV$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AU60)))*(IF(AV$5=$G60,0.5,1))","v":0},{"$f":"IF(AW$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AV60)))*(IF(AW$5=$G60,0.5,1))","v":0},{"$f":"IF(AX$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AW60)))*(IF(AX$5=$G60,0.5,1))","v":0},{"$f":"IF(AY$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AX60)))*(IF(AY$5=$G60,0.5,1))","v":0},{"$f":"IF(AZ$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AY60)))*(IF(AZ$5=$G60,0.5,1))","v":0},{"$f":"IF(BA$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:AZ60)))*(IF(BA$5=$G60,0.5,1))","v":0},{"$f":"IF(BB$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:BA60)))*(IF(BB$5=$G60,0.5,1))","v":0},{"$f":"IF(BC$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:BB60)))*(IF(BC$5=$G60,0.5,1))","v":0},{"$f":"IF(BD$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:BC60)))*(IF(BD$5=$G60,0.5,1))","v":0},{"$f":"IF(BE$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:BD60)))*(IF(BE$5=$G60,0.5,1))","v":0},{"$f":"IF(BF$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:BE60)))*(IF(BF$5=$G60,0.5,1))","v":0},{"$f":"IF(BG$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:BF60)))*(IF(BG$5=$G60,0.5,1))","v":0},{"$f":"IF(BH$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:BG60)))*(IF(BH$5=$G60,0.5,1))","v":0},{"$f":"IF(BI$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:BH60)))*(IF(BI$5=$G60,0.5,1))","v":0},{"$f":"IF(BJ$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:BI60)))*(IF(BJ$5=$G60,0.5,1))","v":0},{"$f":"IF(BK$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:BJ60)))*(IF(BK$5=$G60,0.5,1))","v":0},{"$f":"IF(BL$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:BK60)))*(IF(BL$5=$G60,0.5,1))","v":0},{"$f":"IF(BM$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:BL60)))*(IF(BM$5=$G60,0.5,1))","v":0},{"$f":"IF(BN$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:BM60)))*(IF(BN$5=$G60,0.5,1))","v":0},{"$f":"IF(BO$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:BN60)))*(IF(BO$5=$G60,0.5,1))","v":0},{"$f":"IF(BP$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:BO60)))*(IF(BP$5=$G60,0.5,1))","v":0},{"$f":"IF(BQ$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:BP60)))*(IF(BQ$5=$G60,0.5,1))","v":0},{"$f":"IF(BR$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:BQ60)))*(IF(BR$5=$G60,0.5,1))","v":0},{"$f":"IF(BS$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:BR60)))*(IF(BS$5=$G60,0.5,1))","v":0},{"$f":"IF(BT$5<$G60,0,MIN($I60/$H60,$I60-SUM($K60:BS60)))*(IF(BT$5=$G60,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","SN5D",null,2017,6,1915.9674476121718,1915.9674476121718,null,{"$f":"IF(L$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:K61)))*(IF(L$5=$G61,0.5,1))","v":0},{"$f":"IF(M$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:L61)))*(IF(M$5=$G61,0.5,1))","v":0},{"$f":"IF(N$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:M61)))*(IF(N$5=$G61,0.5,1))","v":0},{"$f":"IF(O$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:N61)))*(IF(O$5=$G61,0.5,1))","v":159.66395396768098},{"$f":"IF(P$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:O61)))*(IF(P$5=$G61,0.5,1))","v":319.32790793536196},{"$f":"IF(Q$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:P61)))*(IF(Q$5=$G61,0.5,1))","v":319.32790793536196},{"$f":"IF(R$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:Q61)))*(IF(R$5=$G61,0.5,1))","v":319.32790793536196},{"$f":"IF(S$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:R61)))*(IF(S$5=$G61,0.5,1))","v":319.32790793536196},{"$f":"IF(T$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:S61)))*(IF(T$5=$G61,0.5,1))","v":319.32790793536196},{"$f":"IF(U$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:T61)))*(IF(U$5=$G61,0.5,1))","v":159.66395396768098},{"$f":"IF(V$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:U61)))*(IF(V$5=$G61,0.5,1))","v":0},{"$f":"IF(W$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:V61)))*(IF(W$5=$G61,0.5,1))","v":0},{"$f":"IF(X$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:W61)))*(IF(X$5=$G61,0.5,1))","v":0},{"$f":"IF(Y$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:X61)))*(IF(Y$5=$G61,0.5,1))","v":0},{"$f":"IF(Z$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:Y61)))*(IF(Z$5=$G61,0.5,1))","v":0},{"$f":"IF(AA$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:Z61)))*(IF(AA$5=$G61,0.5,1))","v":0},{"$f":"IF(AB$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AA61)))*(IF(AB$5=$G61,0.5,1))","v":0},{"$f":"IF(AC$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AB61)))*(IF(AC$5=$G61,0.5,1))","v":0},{"$f":"IF(AD$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AC61)))*(IF(AD$5=$G61,0.5,1))","v":0},{"$f":"IF(AE$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AD61)))*(IF(AE$5=$G61,0.5,1))","v":0},{"$f":"IF(AF$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AE61)))*(IF(AF$5=$G61,0.5,1))","v":0},{"$f":"IF(AG$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AF61)))*(IF(AG$5=$G61,0.5,1))","v":0},{"$f":"IF(AH$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AG61)))*(IF(AH$5=$G61,0.5,1))","v":0},{"$f":"IF(AI$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AH61)))*(IF(AI$5=$G61,0.5,1))","v":0},{"$f":"IF(AJ$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AI61)))*(IF(AJ$5=$G61,0.5,1))","v":0},{"$f":"IF(AK$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AJ61)))*(IF(AK$5=$G61,0.5,1))","v":0},{"$f":"IF(AL$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AK61)))*(IF(AL$5=$G61,0.5,1))","v":0},{"$f":"IF(AM$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AL61)))*(IF(AM$5=$G61,0.5,1))","v":0},{"$f":"IF(AN$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AM61)))*(IF(AN$5=$G61,0.5,1))","v":0},{"$f":"IF(AO$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AN61)))*(IF(AO$5=$G61,0.5,1))","v":0},{"$f":"IF(AP$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AO61)))*(IF(AP$5=$G61,0.5,1))","v":0},{"$f":"IF(AQ$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AP61)))*(IF(AQ$5=$G61,0.5,1))","v":0},{"$f":"IF(AR$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AQ61)))*(IF(AR$5=$G61,0.5,1))","v":0},{"$f":"IF(AS$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AR61)))*(IF(AS$5=$G61,0.5,1))","v":0},{"$f":"IF(AT$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AS61)))*(IF(AT$5=$G61,0.5,1))","v":0},{"$f":"IF(AU$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AT61)))*(IF(AU$5=$G61,0.5,1))","v":0},{"$f":"IF(AV$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AU61)))*(IF(AV$5=$G61,0.5,1))","v":0},{"$f":"IF(AW$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AV61)))*(IF(AW$5=$G61,0.5,1))","v":0},{"$f":"IF(AX$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AW61)))*(IF(AX$5=$G61,0.5,1))","v":0},{"$f":"IF(AY$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AX61)))*(IF(AY$5=$G61,0.5,1))","v":0},{"$f":"IF(AZ$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AY61)))*(IF(AZ$5=$G61,0.5,1))","v":0},{"$f":"IF(BA$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:AZ61)))*(IF(BA$5=$G61,0.5,1))","v":0},{"$f":"IF(BB$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:BA61)))*(IF(BB$5=$G61,0.5,1))","v":0},{"$f":"IF(BC$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:BB61)))*(IF(BC$5=$G61,0.5,1))","v":0},{"$f":"IF(BD$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:BC61)))*(IF(BD$5=$G61,0.5,1))","v":0},{"$f":"IF(BE$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:BD61)))*(IF(BE$5=$G61,0.5,1))","v":0},{"$f":"IF(BF$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:BE61)))*(IF(BF$5=$G61,0.5,1))","v":0},{"$f":"IF(BG$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:BF61)))*(IF(BG$5=$G61,0.5,1))","v":0},{"$f":"IF(BH$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:BG61)))*(IF(BH$5=$G61,0.5,1))","v":0},{"$f":"IF(BI$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:BH61)))*(IF(BI$5=$G61,0.5,1))","v":0},{"$f":"IF(BJ$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:BI61)))*(IF(BJ$5=$G61,0.5,1))","v":0},{"$f":"IF(BK$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:BJ61)))*(IF(BK$5=$G61,0.5,1))","v":0},{"$f":"IF(BL$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:BK61)))*(IF(BL$5=$G61,0.5,1))","v":0},{"$f":"IF(BM$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:BL61)))*(IF(BM$5=$G61,0.5,1))","v":0},{"$f":"IF(BN$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:BM61)))*(IF(BN$5=$G61,0.5,1))","v":0},{"$f":"IF(BO$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:BN61)))*(IF(BO$5=$G61,0.5,1))","v":0},{"$f":"IF(BP$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:BO61)))*(IF(BP$5=$G61,0.5,1))","v":0},{"$f":"IF(BQ$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:BP61)))*(IF(BQ$5=$G61,0.5,1))","v":0},{"$f":"IF(BR$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:BQ61)))*(IF(BR$5=$G61,0.5,1))","v":0},{"$f":"IF(BS$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:BR61)))*(IF(BS$5=$G61,0.5,1))","v":0},{"$f":"IF(BT$5<$G61,0,MIN($I61/$H61,$I61-SUM($K61:BS61)))*(IF(BT$5=$G61,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","TP5A",null,2017,11,1278.1379907737594,1278.1379907737594,null,{"$f":"IF(L$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:K62)))*(IF(L$5=$G62,0.5,1))","v":0},{"$f":"IF(M$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:L62)))*(IF(M$5=$G62,0.5,1))","v":0},{"$f":"IF(N$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:M62)))*(IF(N$5=$G62,0.5,1))","v":0},{"$f":"IF(O$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:N62)))*(IF(O$5=$G62,0.5,1))","v":58.097181398807244},{"$f":"IF(P$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:O62)))*(IF(P$5=$G62,0.5,1))","v":116.19436279761449},{"$f":"IF(Q$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:P62)))*(IF(Q$5=$G62,0.5,1))","v":116.19436279761449},{"$f":"IF(R$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:Q62)))*(IF(R$5=$G62,0.5,1))","v":116.19436279761449},{"$f":"IF(S$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:R62)))*(IF(S$5=$G62,0.5,1))","v":116.19436279761449},{"$f":"IF(T$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:S62)))*(IF(T$5=$G62,0.5,1))","v":116.19436279761449},{"$f":"IF(U$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:T62)))*(IF(U$5=$G62,0.5,1))","v":116.19436279761449},{"$f":"IF(V$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:U62)))*(IF(V$5=$G62,0.5,1))","v":116.19436279761449},{"$f":"IF(W$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:V62)))*(IF(W$5=$G62,0.5,1))","v":116.19436279761449},{"$f":"IF(X$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:W62)))*(IF(X$5=$G62,0.5,1))","v":116.19436279761449},{"$f":"IF(Y$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:X62)))*(IF(Y$5=$G62,0.5,1))","v":116.19436279761449},{"$f":"IF(Z$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:Y62)))*(IF(Z$5=$G62,0.5,1))","v":58.097181398807152},{"$f":"IF(AA$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:Z62)))*(IF(AA$5=$G62,0.5,1))","v":0},{"$f":"IF(AB$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AA62)))*(IF(AB$5=$G62,0.5,1))","v":0},{"$f":"IF(AC$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AB62)))*(IF(AC$5=$G62,0.5,1))","v":0},{"$f":"IF(AD$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AC62)))*(IF(AD$5=$G62,0.5,1))","v":0},{"$f":"IF(AE$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AD62)))*(IF(AE$5=$G62,0.5,1))","v":0},{"$f":"IF(AF$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AE62)))*(IF(AF$5=$G62,0.5,1))","v":0},{"$f":"IF(AG$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AF62)))*(IF(AG$5=$G62,0.5,1))","v":0},{"$f":"IF(AH$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AG62)))*(IF(AH$5=$G62,0.5,1))","v":0},{"$f":"IF(AI$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AH62)))*(IF(AI$5=$G62,0.5,1))","v":0},{"$f":"IF(AJ$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AI62)))*(IF(AJ$5=$G62,0.5,1))","v":0},{"$f":"IF(AK$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AJ62)))*(IF(AK$5=$G62,0.5,1))","v":0},{"$f":"IF(AL$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AK62)))*(IF(AL$5=$G62,0.5,1))","v":0},{"$f":"IF(AM$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AL62)))*(IF(AM$5=$G62,0.5,1))","v":0},{"$f":"IF(AN$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AM62)))*(IF(AN$5=$G62,0.5,1))","v":0},{"$f":"IF(AO$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AN62)))*(IF(AO$5=$G62,0.5,1))","v":0},{"$f":"IF(AP$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AO62)))*(IF(AP$5=$G62,0.5,1))","v":0},{"$f":"IF(AQ$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AP62)))*(IF(AQ$5=$G62,0.5,1))","v":0},{"$f":"IF(AR$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AQ62)))*(IF(AR$5=$G62,0.5,1))","v":0},{"$f":"IF(AS$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AR62)))*(IF(AS$5=$G62,0.5,1))","v":0},{"$f":"IF(AT$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AS62)))*(IF(AT$5=$G62,0.5,1))","v":0},{"$f":"IF(AU$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AT62)))*(IF(AU$5=$G62,0.5,1))","v":0},{"$f":"IF(AV$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AU62)))*(IF(AV$5=$G62,0.5,1))","v":0},{"$f":"IF(AW$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AV62)))*(IF(AW$5=$G62,0.5,1))","v":0},{"$f":"IF(AX$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AW62)))*(IF(AX$5=$G62,0.5,1))","v":0},{"$f":"IF(AY$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AX62)))*(IF(AY$5=$G62,0.5,1))","v":0},{"$f":"IF(AZ$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AY62)))*(IF(AZ$5=$G62,0.5,1))","v":0},{"$f":"IF(BA$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:AZ62)))*(IF(BA$5=$G62,0.5,1))","v":0},{"$f":"IF(BB$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:BA62)))*(IF(BB$5=$G62,0.5,1))","v":0},{"$f":"IF(BC$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:BB62)))*(IF(BC$5=$G62,0.5,1))","v":0},{"$f":"IF(BD$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:BC62)))*(IF(BD$5=$G62,0.5,1))","v":0},{"$f":"IF(BE$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:BD62)))*(IF(BE$5=$G62,0.5,1))","v":0},{"$f":"IF(BF$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:BE62)))*(IF(BF$5=$G62,0.5,1))","v":0},{"$f":"IF(BG$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:BF62)))*(IF(BG$5=$G62,0.5,1))","v":0},{"$f":"IF(BH$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:BG62)))*(IF(BH$5=$G62,0.5,1))","v":0},{"$f":"IF(BI$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:BH62)))*(IF(BI$5=$G62,0.5,1))","v":0},{"$f":"IF(BJ$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:BI62)))*(IF(BJ$5=$G62,0.5,1))","v":0},{"$f":"IF(BK$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:BJ62)))*(IF(BK$5=$G62,0.5,1))","v":0},{"$f":"IF(BL$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:BK62)))*(IF(BL$5=$G62,0.5,1))","v":0},{"$f":"IF(BM$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:BL62)))*(IF(BM$5=$G62,0.5,1))","v":0},{"$f":"IF(BN$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:BM62)))*(IF(BN$5=$G62,0.5,1))","v":0},{"$f":"IF(BO$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:BN62)))*(IF(BO$5=$G62,0.5,1))","v":0},{"$f":"IF(BP$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:BO62)))*(IF(BP$5=$G62,0.5,1))","v":0},{"$f":"IF(BQ$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:BP62)))*(IF(BQ$5=$G62,0.5,1))","v":0},{"$f":"IF(BR$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:BQ62)))*(IF(BR$5=$G62,0.5,1))","v":0},{"$f":"IF(BS$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:BR62)))*(IF(BS$5=$G62,0.5,1))","v":0},{"$f":"IF(BT$5<$G62,0,MIN($I62/$H62,$I62-SUM($K62:BS62)))*(IF(BT$5=$G62,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","TP5B",null,2017,11,1278.1379907737594,1278.1379907737594,null,{"$f":"IF(L$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:K63)))*(IF(L$5=$G63,0.5,1))","v":0},{"$f":"IF(M$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:L63)))*(IF(M$5=$G63,0.5,1))","v":0},{"$f":"IF(N$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:M63)))*(IF(N$5=$G63,0.5,1))","v":0},{"$f":"IF(O$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:N63)))*(IF(O$5=$G63,0.5,1))","v":58.097181398807244},{"$f":"IF(P$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:O63)))*(IF(P$5=$G63,0.5,1))","v":116.19436279761449},{"$f":"IF(Q$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:P63)))*(IF(Q$5=$G63,0.5,1))","v":116.19436279761449},{"$f":"IF(R$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:Q63)))*(IF(R$5=$G63,0.5,1))","v":116.19436279761449},{"$f":"IF(S$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:R63)))*(IF(S$5=$G63,0.5,1))","v":116.19436279761449},{"$f":"IF(T$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:S63)))*(IF(T$5=$G63,0.5,1))","v":116.19436279761449},{"$f":"IF(U$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:T63)))*(IF(U$5=$G63,0.5,1))","v":116.19436279761449},{"$f":"IF(V$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:U63)))*(IF(V$5=$G63,0.5,1))","v":116.19436279761449},{"$f":"IF(W$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:V63)))*(IF(W$5=$G63,0.5,1))","v":116.19436279761449},{"$f":"IF(X$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:W63)))*(IF(X$5=$G63,0.5,1))","v":116.19436279761449},{"$f":"IF(Y$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:X63)))*(IF(Y$5=$G63,0.5,1))","v":116.19436279761449},{"$f":"IF(Z$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:Y63)))*(IF(Z$5=$G63,0.5,1))","v":58.097181398807152},{"$f":"IF(AA$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:Z63)))*(IF(AA$5=$G63,0.5,1))","v":0},{"$f":"IF(AB$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AA63)))*(IF(AB$5=$G63,0.5,1))","v":0},{"$f":"IF(AC$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AB63)))*(IF(AC$5=$G63,0.5,1))","v":0},{"$f":"IF(AD$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AC63)))*(IF(AD$5=$G63,0.5,1))","v":0},{"$f":"IF(AE$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AD63)))*(IF(AE$5=$G63,0.5,1))","v":0},{"$f":"IF(AF$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AE63)))*(IF(AF$5=$G63,0.5,1))","v":0},{"$f":"IF(AG$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AF63)))*(IF(AG$5=$G63,0.5,1))","v":0},{"$f":"IF(AH$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AG63)))*(IF(AH$5=$G63,0.5,1))","v":0},{"$f":"IF(AI$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AH63)))*(IF(AI$5=$G63,0.5,1))","v":0},{"$f":"IF(AJ$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AI63)))*(IF(AJ$5=$G63,0.5,1))","v":0},{"$f":"IF(AK$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AJ63)))*(IF(AK$5=$G63,0.5,1))","v":0},{"$f":"IF(AL$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AK63)))*(IF(AL$5=$G63,0.5,1))","v":0},{"$f":"IF(AM$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AL63)))*(IF(AM$5=$G63,0.5,1))","v":0},{"$f":"IF(AN$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AM63)))*(IF(AN$5=$G63,0.5,1))","v":0},{"$f":"IF(AO$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AN63)))*(IF(AO$5=$G63,0.5,1))","v":0},{"$f":"IF(AP$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AO63)))*(IF(AP$5=$G63,0.5,1))","v":0},{"$f":"IF(AQ$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AP63)))*(IF(AQ$5=$G63,0.5,1))","v":0},{"$f":"IF(AR$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AQ63)))*(IF(AR$5=$G63,0.5,1))","v":0},{"$f":"IF(AS$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AR63)))*(IF(AS$5=$G63,0.5,1))","v":0},{"$f":"IF(AT$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AS63)))*(IF(AT$5=$G63,0.5,1))","v":0},{"$f":"IF(AU$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AT63)))*(IF(AU$5=$G63,0.5,1))","v":0},{"$f":"IF(AV$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AU63)))*(IF(AV$5=$G63,0.5,1))","v":0},{"$f":"IF(AW$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AV63)))*(IF(AW$5=$G63,0.5,1))","v":0},{"$f":"IF(AX$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AW63)))*(IF(AX$5=$G63,0.5,1))","v":0},{"$f":"IF(AY$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AX63)))*(IF(AY$5=$G63,0.5,1))","v":0},{"$f":"IF(AZ$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AY63)))*(IF(AZ$5=$G63,0.5,1))","v":0},{"$f":"IF(BA$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:AZ63)))*(IF(BA$5=$G63,0.5,1))","v":0},{"$f":"IF(BB$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:BA63)))*(IF(BB$5=$G63,0.5,1))","v":0},{"$f":"IF(BC$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:BB63)))*(IF(BC$5=$G63,0.5,1))","v":0},{"$f":"IF(BD$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:BC63)))*(IF(BD$5=$G63,0.5,1))","v":0},{"$f":"IF(BE$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:BD63)))*(IF(BE$5=$G63,0.5,1))","v":0},{"$f":"IF(BF$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:BE63)))*(IF(BF$5=$G63,0.5,1))","v":0},{"$f":"IF(BG$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:BF63)))*(IF(BG$5=$G63,0.5,1))","v":0},{"$f":"IF(BH$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:BG63)))*(IF(BH$5=$G63,0.5,1))","v":0},{"$f":"IF(BI$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:BH63)))*(IF(BI$5=$G63,0.5,1))","v":0},{"$f":"IF(BJ$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:BI63)))*(IF(BJ$5=$G63,0.5,1))","v":0},{"$f":"IF(BK$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:BJ63)))*(IF(BK$5=$G63,0.5,1))","v":0},{"$f":"IF(BL$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:BK63)))*(IF(BL$5=$G63,0.5,1))","v":0},{"$f":"IF(BM$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:BL63)))*(IF(BM$5=$G63,0.5,1))","v":0},{"$f":"IF(BN$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:BM63)))*(IF(BN$5=$G63,0.5,1))","v":0},{"$f":"IF(BO$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:BN63)))*(IF(BO$5=$G63,0.5,1))","v":0},{"$f":"IF(BP$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:BO63)))*(IF(BP$5=$G63,0.5,1))","v":0},{"$f":"IF(BQ$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:BP63)))*(IF(BQ$5=$G63,0.5,1))","v":0},{"$f":"IF(BR$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:BQ63)))*(IF(BR$5=$G63,0.5,1))","v":0},{"$f":"IF(BS$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:BR63)))*(IF(BS$5=$G63,0.5,1))","v":0},{"$f":"IF(BT$5<$G63,0,MIN($I63/$H63,$I63-SUM($K63:BS63)))*(IF(BT$5=$G63,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","TP5C",null,2017,11,1278.1379907737594,1278.1379907737594,null,{"$f":"IF(L$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:K64)))*(IF(L$5=$G64,0.5,1))","v":0},{"$f":"IF(M$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:L64)))*(IF(M$5=$G64,0.5,1))","v":0},{"$f":"IF(N$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:M64)))*(IF(N$5=$G64,0.5,1))","v":0},{"$f":"IF(O$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:N64)))*(IF(O$5=$G64,0.5,1))","v":58.097181398807244},{"$f":"IF(P$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:O64)))*(IF(P$5=$G64,0.5,1))","v":116.19436279761449},{"$f":"IF(Q$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:P64)))*(IF(Q$5=$G64,0.5,1))","v":116.19436279761449},{"$f":"IF(R$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:Q64)))*(IF(R$5=$G64,0.5,1))","v":116.19436279761449},{"$f":"IF(S$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:R64)))*(IF(S$5=$G64,0.5,1))","v":116.19436279761449},{"$f":"IF(T$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:S64)))*(IF(T$5=$G64,0.5,1))","v":116.19436279761449},{"$f":"IF(U$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:T64)))*(IF(U$5=$G64,0.5,1))","v":116.19436279761449},{"$f":"IF(V$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:U64)))*(IF(V$5=$G64,0.5,1))","v":116.19436279761449},{"$f":"IF(W$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:V64)))*(IF(W$5=$G64,0.5,1))","v":116.19436279761449},{"$f":"IF(X$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:W64)))*(IF(X$5=$G64,0.5,1))","v":116.19436279761449},{"$f":"IF(Y$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:X64)))*(IF(Y$5=$G64,0.5,1))","v":116.19436279761449},{"$f":"IF(Z$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:Y64)))*(IF(Z$5=$G64,0.5,1))","v":58.097181398807152},{"$f":"IF(AA$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:Z64)))*(IF(AA$5=$G64,0.5,1))","v":0},{"$f":"IF(AB$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AA64)))*(IF(AB$5=$G64,0.5,1))","v":0},{"$f":"IF(AC$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AB64)))*(IF(AC$5=$G64,0.5,1))","v":0},{"$f":"IF(AD$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AC64)))*(IF(AD$5=$G64,0.5,1))","v":0},{"$f":"IF(AE$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AD64)))*(IF(AE$5=$G64,0.5,1))","v":0},{"$f":"IF(AF$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AE64)))*(IF(AF$5=$G64,0.5,1))","v":0},{"$f":"IF(AG$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AF64)))*(IF(AG$5=$G64,0.5,1))","v":0},{"$f":"IF(AH$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AG64)))*(IF(AH$5=$G64,0.5,1))","v":0},{"$f":"IF(AI$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AH64)))*(IF(AI$5=$G64,0.5,1))","v":0},{"$f":"IF(AJ$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AI64)))*(IF(AJ$5=$G64,0.5,1))","v":0},{"$f":"IF(AK$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AJ64)))*(IF(AK$5=$G64,0.5,1))","v":0},{"$f":"IF(AL$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AK64)))*(IF(AL$5=$G64,0.5,1))","v":0},{"$f":"IF(AM$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AL64)))*(IF(AM$5=$G64,0.5,1))","v":0},{"$f":"IF(AN$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AM64)))*(IF(AN$5=$G64,0.5,1))","v":0},{"$f":"IF(AO$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AN64)))*(IF(AO$5=$G64,0.5,1))","v":0},{"$f":"IF(AP$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AO64)))*(IF(AP$5=$G64,0.5,1))","v":0},{"$f":"IF(AQ$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AP64)))*(IF(AQ$5=$G64,0.5,1))","v":0},{"$f":"IF(AR$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AQ64)))*(IF(AR$5=$G64,0.5,1))","v":0},{"$f":"IF(AS$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AR64)))*(IF(AS$5=$G64,0.5,1))","v":0},{"$f":"IF(AT$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AS64)))*(IF(AT$5=$G64,0.5,1))","v":0},{"$f":"IF(AU$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AT64)))*(IF(AU$5=$G64,0.5,1))","v":0},{"$f":"IF(AV$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AU64)))*(IF(AV$5=$G64,0.5,1))","v":0},{"$f":"IF(AW$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AV64)))*(IF(AW$5=$G64,0.5,1))","v":0},{"$f":"IF(AX$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AW64)))*(IF(AX$5=$G64,0.5,1))","v":0},{"$f":"IF(AY$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AX64)))*(IF(AY$5=$G64,0.5,1))","v":0},{"$f":"IF(AZ$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AY64)))*(IF(AZ$5=$G64,0.5,1))","v":0},{"$f":"IF(BA$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:AZ64)))*(IF(BA$5=$G64,0.5,1))","v":0},{"$f":"IF(BB$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:BA64)))*(IF(BB$5=$G64,0.5,1))","v":0},{"$f":"IF(BC$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:BB64)))*(IF(BC$5=$G64,0.5,1))","v":0},{"$f":"IF(BD$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:BC64)))*(IF(BD$5=$G64,0.5,1))","v":0},{"$f":"IF(BE$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:BD64)))*(IF(BE$5=$G64,0.5,1))","v":0},{"$f":"IF(BF$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:BE64)))*(IF(BF$5=$G64,0.5,1))","v":0},{"$f":"IF(BG$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:BF64)))*(IF(BG$5=$G64,0.5,1))","v":0},{"$f":"IF(BH$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:BG64)))*(IF(BH$5=$G64,0.5,1))","v":0},{"$f":"IF(BI$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:BH64)))*(IF(BI$5=$G64,0.5,1))","v":0},{"$f":"IF(BJ$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:BI64)))*(IF(BJ$5=$G64,0.5,1))","v":0},{"$f":"IF(BK$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:BJ64)))*(IF(BK$5=$G64,0.5,1))","v":0},{"$f":"IF(BL$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:BK64)))*(IF(BL$5=$G64,0.5,1))","v":0},{"$f":"IF(BM$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:BL64)))*(IF(BM$5=$G64,0.5,1))","v":0},{"$f":"IF(BN$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:BM64)))*(IF(BN$5=$G64,0.5,1))","v":0},{"$f":"IF(BO$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:BN64)))*(IF(BO$5=$G64,0.5,1))","v":0},{"$f":"IF(BP$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:BO64)))*(IF(BP$5=$G64,0.5,1))","v":0},{"$f":"IF(BQ$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:BP64)))*(IF(BQ$5=$G64,0.5,1))","v":0},{"$f":"IF(BR$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:BQ64)))*(IF(BR$5=$G64,0.5,1))","v":0},{"$f":"IF(BS$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:BR64)))*(IF(BS$5=$G64,0.5,1))","v":0},{"$f":"IF(BT$5<$G64,0,MIN($I64/$H64,$I64-SUM($K64:BS64)))*(IF(BT$5=$G64,0.5,1))","v":0}]
[null,null,null,"Foregone Depreciation of Existing .03","TP5D",null,2017,11,1278.1379907737594,1278.1379907737594,null,{"$f":"IF(L$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:K65)))*(IF(L$5=$G65,0.5,1))","v":0},{"$f":"IF(M$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:L65)))*(IF(M$5=$G65,0.5,1))","v":0},{"$f":"IF(N$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:M65)))*(IF(N$5=$G65,0.5,1))","v":0},{"$f":"IF(O$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:N65)))*(IF(O$5=$G65,0.5,1))","v":58.097181398807244},{"$f":"IF(P$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:O65)))*(IF(P$5=$G65,0.5,1))","v":116.19436279761449},{"$f":"IF(Q$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:P65)))*(IF(Q$5=$G65,0.5,1))","v":116.19436279761449},{"$f":"IF(R$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:Q65)))*(IF(R$5=$G65,0.5,1))","v":116.19436279761449},{"$f":"IF(S$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:R65)))*(IF(S$5=$G65,0.5,1))","v":116.19436279761449},{"$f":"IF(T$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:S65)))*(IF(T$5=$G65,0.5,1))","v":116.19436279761449},{"$f":"IF(U$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:T65)))*(IF(U$5=$G65,0.5,1))","v":116.19436279761449},{"$f":"IF(V$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:U65)))*(IF(V$5=$G65,0.5,1))","v":116.19436279761449},{"$f":"IF(W$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:V65)))*(IF(W$5=$G65,0.5,1))","v":116.19436279761449},{"$f":"IF(X$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:W65)))*(IF(X$5=$G65,0.5,1))","v":116.19436279761449},{"$f":"IF(Y$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:X65)))*(IF(Y$5=$G65,0.5,1))","v":116.19436279761449},{"$f":"IF(Z$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:Y65)))*(IF(Z$5=$G65,0.5,1))","v":58.097181398807152},{"$f":"IF(AA$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:Z65)))*(IF(AA$5=$G65,0.5,1))","v":0},{"$f":"IF(AB$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AA65)))*(IF(AB$5=$G65,0.5,1))","v":0},{"$f":"IF(AC$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AB65)))*(IF(AC$5=$G65,0.5,1))","v":0},{"$f":"IF(AD$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AC65)))*(IF(AD$5=$G65,0.5,1))","v":0},{"$f":"IF(AE$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AD65)))*(IF(AE$5=$G65,0.5,1))","v":0},{"$f":"IF(AF$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AE65)))*(IF(AF$5=$G65,0.5,1))","v":0},{"$f":"IF(AG$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AF65)))*(IF(AG$5=$G65,0.5,1))","v":0},{"$f":"IF(AH$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AG65)))*(IF(AH$5=$G65,0.5,1))","v":0},{"$f":"IF(AI$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AH65)))*(IF(AI$5=$G65,0.5,1))","v":0},{"$f":"IF(AJ$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AI65)))*(IF(AJ$5=$G65,0.5,1))","v":0},{"$f":"IF(AK$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AJ65)))*(IF(AK$5=$G65,0.5,1))","v":0},{"$f":"IF(AL$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AK65)))*(IF(AL$5=$G65,0.5,1))","v":0},{"$f":"IF(AM$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AL65)))*(IF(AM$5=$G65,0.5,1))","v":0},{"$f":"IF(AN$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AM65)))*(IF(AN$5=$G65,0.5,1))","v":0},{"$f":"IF(AO$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AN65)))*(IF(AO$5=$G65,0.5,1))","v":0},{"$f":"IF(AP$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AO65)))*(IF(AP$5=$G65,0.5,1))","v":0},{"$f":"IF(AQ$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AP65)))*(IF(AQ$5=$G65,0.5,1))","v":0},{"$f":"IF(AR$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AQ65)))*(IF(AR$5=$G65,0.5,1))","v":0},{"$f":"IF(AS$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AR65)))*(IF(AS$5=$G65,0.5,1))","v":0},{"$f":"IF(AT$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AS65)))*(IF(AT$5=$G65,0.5,1))","v":0},{"$f":"IF(AU$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AT65)))*(IF(AU$5=$G65,0.5,1))","v":0},{"$f":"IF(AV$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AU65)))*(IF(AV$5=$G65,0.5,1))","v":0},{"$f":"IF(AW$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AV65)))*(IF(AW$5=$G65,0.5,1))","v":0},{"$f":"IF(AX$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AW65)))*(IF(AX$5=$G65,0.5,1))","v":0},{"$f":"IF(AY$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AX65)))*(IF(AY$5=$G65,0.5,1))","v":0},{"$f":"IF(AZ$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AY65)))*(IF(AZ$5=$G65,0.5,1))","v":0},{"$f":"IF(BA$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:AZ65)))*(IF(BA$5=$G65,0.5,1))","v":0},{"$f":"IF(BB$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:BA65)))*(IF(BB$5=$G65,0.5,1))","v":0},{"$f":"IF(BC$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:BB65)))*(IF(BC$5=$G65,0.5,1))","v":0},{"$f":"IF(BD$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:BC65)))*(IF(BD$5=$G65,0.5,1))","v":0},{"$f":"IF(BE$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:BD65)))*(IF(BE$5=$G65,0.5,1))","v":0},{"$f":"IF(BF$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:BE65)))*(IF(BF$5=$G65,0.5,1))","v":0},{"$f":"IF(BG$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:BF65)))*(IF(BG$5=$G65,0.5,1))","v":0},{"$f":"IF(BH$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:BG65)))*(IF(BH$5=$G65,0.5,1))","v":0},{"$f":"IF(BI$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:BH65)))*(IF(BI$5=$G65,0.5,1))","v":0},{"$f":"IF(BJ$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:BI65)))*(IF(BJ$5=$G65,0.5,1))","v":0},{"$f":"IF(BK$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:BJ65)))*(IF(BK$5=$G65,0.5,1))","v":0},{"$f":"IF(BL$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:BK65)))*(IF(BL$5=$G65,0.5,1))","v":0},{"$f":"IF(BM$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:BL65)))*(IF(BM$5=$G65,0.5,1))","v":0},{"$f":"IF(BN$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:BM65)))*(IF(BN$5=$G65,0.5,1))","v":0},{"$f":"IF(BO$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:BN65)))*(IF(BO$5=$G65,0.5,1))","v":0},{"$f":"IF(BP$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:BO65)))*(IF(BP$5=$G65,0.5,1))","v":0},{"$f":"IF(BQ$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:BP65)))*(IF(BQ$5=$G65,0.5,1))","v":0},{"$f":"IF(BR$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:BQ65)))*(IF(BR$5=$G65,0.5,1))","v":0},{"$f":"IF(BS$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:BR65)))*(IF(BS$5=$G65,0.5,1))","v":0},{"$f":"IF(BT$5<$G65,0,MIN($I65/$H65,$I65-SUM($K65:BS65)))*(IF(BT$5=$G65,0.5,1))","v":0}]
[null,null,null,"Total Foregone Depreciation of Existing .03",null,null,null,null,{"$f":"SUM(I40:I65)","v":38182.266539221775},38182.266539221782,null,{"$f":"SUM(L40:L65)","v":0},{"$f":"SUM(M40:M65)","v":392.04386480972494},1923.1593945306295,4084.2028081044109,5106.1745567670132,5106.1745567670132,5106.1745567670132,4883.5408850233798,3999.9912058040713,2760.4246508638116,1790.8715781256585,1399.9690528520921,932.37325202127568,464.77745119045795,232.38872559522861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Write-off of Existing .03, Ending Balance",null,null,null,null,{"$f":"I10+I38+I66","v":76364.53307844355},{"$f":"J10+J38+J66","v":0},null,{"$f":"L10+L38+L66","v":0},-4651.3028990391549,-21498.237577674205,-31782.860471777014,-26676.685915009999,-21570.511358242984,-16464.336801475969,-11580.795916452589,-7580.8047106485174,-4820.3800597847057,-3029.508481659047,-1629.5394288069549,-697.16617678567923,-232.38872559522127,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12,7.3328010330442339E-12]

{"sheet":"7FA_vintage","index":8,"n_rows":51,"n_cols":10,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[null,"Plant","Owner","Plant Code","Unit Serial No","Commercial Date",null,"Lookup",null,"OPC 002105 FPL RC-16"]
[1,"Martin","FPL","PMG3A","295810","1993-06-15"]
[2,"Martin","FPL","PMG3B","295851","1993-06-23"]
[3,"Martin","FPL","PMG4A","295854","1993-11-29"]
[4,"Martin","FPL","PMG4B","295855","1993-12-03"]
[5,"FtMyers","FPL","PFM2A","297240","2000-09-01",null,"FM2A"]
[6,"FtMyers","FPL","PFM2B","297241","2000-10-01",null,"FM2B"]
[7,"FtMyers","FPL","PFM2C","297242","2000-11-01",null,"FM2C"]
[8,"FtMyers","FPL","PFM2D","297243","2001-02-01",null,"FM2D"]
[9,"FtMyers","FPL","PFM2E","297244","2001-04-01",null,"FM2E"]
[10,"FtMyers","FPL","PFM2F","297245","2001-04-30",null,"FM2F"]
[11,"Martin","FPL","PMG8A","297573","2001-05-16",null,"MR8A"]
[12,"Martin","FPL","PMG8B","297574","2001-05-18",null,"MR8B"]
[13,"Sanford","FPL","PSN5A","297406","2002-06-30",null,"SN5A"]
[14,"Sanford","FPL","PSN5B","297407","2002-06-30",null,"SN5B"]
[15,"Sanford","FPL","PSN5C","297408","2002-06-30",null,"SN5C"]
[16,"Sanford","FPL","PSN5D","297409","2002-06-30",null,"SN5D"]
[17,"Sanford","FPL","PSN4A","297410","2003-06-01",null,"SN4A"]
[18,"Sanford","FPL","PSN4C","297412","2003-06-01",null,"SN4C"]
[19,"Sanford","FPL","PSN4D","297413","2003-06-01",null,"SN4D"]
[20,"Sanford","FPL","PSN4B","297411","2003-06-01",null,"SN4B"]
[21,"FtMyers","FPL","PFM3A","298119","2003-06-30"]
[22,"FtMyers","FPL","PFM3B","298118","2003-06-30"]
[23,"Manatee","FPL","PMT3A","298240","2005-06-30",null,"MT3A"]
[24,"Manatee","FPL","PMT3B","298239","2005-06-30",null,"MT3B"]
[25,"Manatee","FPL","PMT3C","298242","2005-06-30",null,"MT3C"]
[26,"Manatee","FPL","PMT3D","298241","2005-06-30",null,"MT3D"]
[27,"Martin","FPL","PMG8C","298229","2005-06-30",null,"MR8C"]
[28,"Martin","FPL","PMG8D","298230","2005-06-30",null,"MR8D"]
[29,"Turkey Point","FPL","PTP1","298557","2007-06-15",null,"TP5A"]
[30,"Turkey Point","FPL","PTP2","298558","2007-06-15",null,"TP5B"]
[31,"Turkey Point","FPL","PTP3","298559","2007-06-15",null,"TP5C"]
[32,"Turkey Point","FPL","PTP4","298560","2007-06-15",null,"TP5D"]
[]
[1,"Lamar","NEER","PLM1","297256","2000-08-01"]
[2,"Lamar","NEER","PLM2","297255","2000-08-01"]
[3,"Lamar","NEER","PLM3","297258","2001-01-01"]
[4,"Lamar","NEER","PLM4","297257","2001-01-01"]
[5,"Forney","NEER","PFY1-1","298015","2003-06-04"]
[6,"Forney","NEER","PFY1-2","298016","2003-06-04"]
[7,"Forney","NEER","PFY1-3","298017","2003-06-04"]
[8,"Forney","NEER","PFY2-1","298018","2003-07-25"]
[9,"Forney","NEER","PFY2-2","298019","2003-07-25"]
[10,"Forney","NEER","PFY2-3","298020","2003-07-25"]
[11,"Marcus Hook","NEER","PMH1A","297781","2004-04-15"]
[12,"Marcus Hook","NEER","PMH1B","297782","2004-04-15"]
[13,"Marcus Hook","NEER","PMH1C","297783","2004-04-15"]
[]
[null,{"$f":"A33+A47","v":45},"7FAs in service"]
[null,{"$f":"A33","v":32},"FPL",{"$f":"A33/B49","v":0.71111111111111114}]
[null,{"$f":"A47","v":13},"NEER",{"$f":"A47/B49","v":0.28888888888888886}]

{"sheet":"Fuel Savings","index":9,"n_rows":38,"n_cols":19,"rows_kept":38,"cut":false,"hidden":false,"merged":[[1,0,1,5],[1,8,1,13]]}
["OPC 002106    FPL RC-16"]
["Previous Results - Base with .05 Upgrades (~No PMG3&4)",null,null,null,null,null,null,null,"Base Case with PFM2 .05 Upgrades ONLY"]
["YEAR","FUEL M$","STUP M$","VOM M$","EMISSIONS(M$)","Total Cost M$",null,null,"YEAR","FUEL M$","STUP M$","VOM M$","EMISSIONS(M$)","Total Cost M$",null,null,null,null,"Discount factor"]
[2014,0,0,0,0,{"$f":"SUM(B4:E4)","v":0},null,null,2014,0,0,0,0,0,null,null,null,null,1]
[2015,5,0,0,0.14100000000000001,5.141,null,null,2015,3,0,0,9.2000000000000526E-2,3.0920000000000005,null,null,null,null,0.96461412066261265]
[2016,-14,-1,0,2.3098523557620661E-2,-14.976901476442379,null,null,2016,3,-1,0,1.4000000000000234E-2,2.0140000000000002,null,null,null,null,0.89684020424096833]
[2017,-23,-2,-1,-7.0464976781476327E-2,-26.070464976781476,null,null,2017,-1,0,0,-6.0000000000002274E-3,-1.0060000000000002,null,null,null,null,0.83399407797589764]
[2018,-46,-3,0,-0.21210854969125062,-49.212108549691251,null,null,2018,-24,-3,0,-0.11699999999999999,-27.117000000000001,null,null,null,null,0.77555189743922792]
[2019,-32,-4,0,-0.1449246479615694,-36.144924647961567,null,null,2019,-16,-2,0,-0.10099999999999998,-18.100999999999999,null,null,null,null,0.72120505589365758]
[2020,-29,-2,0,-0.1304248903533341,-31.130424890353336,null,null,2020,-17,-3,0,-9.7999999999999865E-2,-20.097999999999999,null,null,null,null,0.67053309273866235]
[2021,-28,-4,0,-0.1391987260904623,-32.139198726090463,null,null,2021,-16,-3,0,-0.105,-19.105,null,null,null,null,0.6235454496648023]
[2022,-24,-3,0,-0.10951997429643415,-27.109519974296433,null,null,2022,-11,-2,0,-7.099999999999973E-2,-13.071,null,null,null,null,0.57985046824410402]
[2023,-24,-2,0,-2.4780108624034787,-28.47801086240348,null,null,2023,-4,-2,0,-0.53300000000001546,-6.5330000000000155,null,null,null,null,0.53921741503149623]
[2024,-23,-2,0,-2.451940291219409,-27.451940291219408,null,null,2024,8,-3,0,-0.85199999999997544,4.1480000000000246,null,null,null,null,0.50133192772975899]
[2025,-27,-5,0,-3.1223458212623671,-35.122345821262364,null,null,2025,-16,-4,1,-0.79899999999997817,-19.798999999999978,null,null,null,null,0.46620106552952895]
[2026,-26,-4,0,-2.5274808979567922,-32.527480897956792,null,null,2026,-16,-2,0,-0.68400000000008276,-18.684000000000083,null,null,null,null,0.43353200041555345]
[2027,-18,-3,0,-2.9497835546140823,-23.949783554614083,null,null,2027,-10,-2,0,-0.55799999999999272,-12.557999999999993,null,null,null,null,0.40315222182263927]
[2028,-19,-3,0,-1.5744331159640534,-23.574433115964055,null,null,2028,-8,-1,0,0.41300000000001091,-8.5869999999999891,null,null,null,null,0.37482669309386751]
[2029,-20,-4,0,-3.7151379060613325,-27.715137906061333,null,null,2029,-13,-3,0,-1.0220000000000482,-17.022000000000048,null,null,null,null,0.3485606921158752]
[2030,-22,-4,0,-3.2211766991884612,-29.221176699188462,null,null,2030,-13,-3,0,-1.0370000000000346,-17.037000000000035,null,null,null,null,0.32413528259011209]
[2031,-21,-5,-1,-4.6005035331182134,-31.600503533118214,null,null,2031,-13,-4,0,-1.0850000000000364,-18.085000000000001,null,null,null,null,0.30142148497009685]
[2032,-20,-5,0,-4.807566121446138,-29.807566121446136,null,null,2032,-10,-5,0,-0.7179999999998472,-15.717999999999847,null,null,null,null,0.28024357134384953]
[2033,-19,-6,0,-0.40474543376271621,-25.404745433762717,null,null,2033,-8,-4,0,1.4860000000001037,-10.513999999999896,null,null,null,null,0.26060548778518949]
[2034,-19,-4,-1,-3.907546463855561,-27.90754646385556,null,null,2034,-9,-4,-1,0.49399999999991451,-13.506000000000085,null,null,null,null,0.24234354400382235]
[2035,-11,-2,-1,-8.5729100463467969,-22.572910046346799,null,null,2035,-4,-2,-1,-0.44100000000003092,-7.4410000000000309,null,null,null,null,0.22536130692973963]
[2036,-16,-6,-1,-4.5649542434301278,-27.56495424343013,null,null,2036,-2,-2,0,-0.40499999999974534,-4.4049999999997453,null,null,null,null,0.20952739152941668]
[2037,-11,-3,-1,-7.733119769759015,-22.733119769759014,null,null,2037,-4,-2,-1,1.4140000000002146,-5.5859999999997854,null,null,null,null,0.19484474813120595]
[2038,-7,-3,-1,-9.6989316200026678,-20.698931620002668,null,null,2038,2,-1,0,-4.2680000000000291,-3.2680000000000291,null,null,null,null,0.18119099177055834]
[2039,-15,-4,0,-3.6875359670531975,-22.687535967053197,null,null,2039,-6,-3,0,1.4909999999999854,-7.5090000000000146,null,null,null,null,0.16849402313215603]
[2040,-14,-4,-1,-7.6131746969755039,-26.613174696975506,null,null,2040,-1,-1,-1,-1.1710000000002765,-4.1710000000002765,null,null,null,null,0.15665561065540201]
[2041,-13,-4,0,-9.2976530852338612,-26.297653085233861,null,null,2041,-2,-1,0,-1.2519999999999527,-4.2519999999999527,null,null,null,null,0.1456779601878769]
[2042,-14,-5,-1,-11.151983482534789,-31.151983482534789,null,null,2042,-3,-2,-1,-2.8810000000003129,-8.8810000000003129,null,null,null,null,0.13546956917606481]
[2043,-10,-5,-1,-16.686208069598013,-32.68620806959801,null,null,2043,-1,-3,0,-3.9769999999998618,-7.9769999999998618,null,null,null,null,0.12597653172161752]
[2044,-11,-4,-1,-13.668999999999869,-29.668999999999869,null,null,2044,0,0,-1,-2.1099999999996726,-3.1099999999996726,null,null,null,null,0.11712540384664441]
[]
[null,{"$f":"NPV(0.0754,B5:B34)+B4","v":-245.9478832236868},{"$f":"NPV(0.0754,C5:C34)+C4","v":-35.152066772306164},{"$f":"NPV(0.0754,D5:D34)+D4","v":-2.6263918664832868},{"$f":"NPV(0.0754,E5:E34)+E4","v":-26.964724463168544},{"$f":"NPV(0.0754,F5:F34)+F4","v":-310.6910663256449},"NPV (2014$)",null,null,-92.739329847979306,-24.815059648563643,-0.58398917400512995,-4.1866554455212714,-122.32503411606936,"NPV (2014$)"]
[]
[null,{"$f":"SUMPRODUCT(B$4:B$34,$S$4:$S$34)","v":-255.09431607210462},{"$f":"SUMPRODUCT(C$4:C$34,$S$4:$S$34)","v":-36.458425386173936},-2.7239106607104664,-27.965304822221306,-322.24195694121028]

{"sheet":"Capacity annual values","index":10,"n_rows":115,"n_cols":34,"rows_kept":115,"cut":false,"hidden":false,"merged":[]}
["System Savings Due to .05 Compressor Upgrades"]
["OPC 002107   FPL RC-16"]
[null,null,null,null,null,null,"2015-09-01","2015-05-01","2015-09-01","2015-06-01","2015-08-01","2015-07-01","2016-06-01","2016-06-01","2016-07-01","2017-07-01","2016-09-01","2016-09-01","2016-10-01","2016-10-01","2016-02-01","2016-02-01","2016-03-01","2016-03-01","2016-04-01","2016-04-01","2016-05-01","2016-05-01","2017-02-01","2017-02-01","2017-03-01","2017-03-01",null,"TOTAL"]
[null,null,null,null,null,null,{"$f":"LEFT(G8,3)","v":"FM2"},"FM2","FM2","FM2","FM2","FM2","MR8","MR8","MR8","MR8","MT3","MT3","MT3","MT3","SN4","SN4","SN4","SN4","SN5","SN5","SN5","SN5","TP5","TP5","TP5","TP5"]
[null,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,{"$f":"COUNTIF($G$4:$AF$4,G4)","v":6},6,6,6,6,6,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
["MW Increase & Heat Rate Upgrade"]
[null,"MW increase","Capacity in Market","Total","check",null,"FM2A","FM2B","FM2C","FM2D","FM2E","FM2F","MR8A","MR8B","MR8C","MR8D","MT3A","MT3B","MT3C","MT3D","SN4A","SN4B","SN4C","SN4D","SN5A","SN5B","SN5C","SN5D","TP5A","TP5B","TP5C","TP5D"]
[]
[2014,0,0,{"$f":"SUM(B10:C10)","v":0},{"$f":"SUM(G10:AF10)-D10","v":0},null,{"$f":"IFERROR($D10*G85/SUM($G85:$AF85),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G10:AF10)","v":0}]
[2015,5.141,0,{"$f":"SUM(B11:C11)","v":5.141},-5.141,null,{"$f":"IFERROR($D11*G86/SUM($G86:$AF86),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G11:AF11)","v":0}]
[2016,-14.976901476442379,0,-14.976901476442379,14.976901476442379,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,null,0]
[2017,-26.070464976781476,0,-26.070464976781476,26.070464976781476,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,null,0]
[2018,-49.212108549691251,0,-49.212108549691251,49.212108549691251,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,null,0]
[2019,-36.144924647961567,0,-36.144924647961567,36.144924647961567,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,null,0]
[2020,-31.130424890353336,0,-31.130424890353336,31.130424890353336,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,null,0]
[2021,-32.139198726090463,0,-32.139198726090463,32.139198726090463,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,null,0]
[2022,-27.109519974296433,0,-27.109519974296433,27.109519974296433,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,null,0]
[2023,-28.47801086240348,0,-28.47801086240348,28.47801086240348,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,null,0]
[2024,-27.451940291219408,0,-27.451940291219408,27.451940291219408,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D20*AB95/SUM($G95:$AF95),0)","v":0},0,0,0,0,null,0]
[2025,-35.122345821262364,0,-35.122345821262364,35.122345821262364,null,{"$f":"IFERROR($D21*G96/SUM($G96:$AF96),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,null,0]
[2026,-32.527480897956792,0,-32.527480897956792,32.527480897956792,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,null,0]
[2027,-23.949783554614083,0,-23.949783554614083,23.949783554614083,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,null,0]
[2028,-23.574433115964055,0,-23.574433115964055,23.574433115964055,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,null,0]
[2029,-27.715137906061333,0,-27.715137906061333,27.715137906061333,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,null,0]
[2030,-29.221176699188462,0,-29.221176699188462,29.221176699188462,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,null,0]
[2031,-31.600503533118214,0,-31.600503533118214,31.600503533118214,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,null,0]
[2032,-29.807566121446136,0,-29.807566121446136,29.807566121446136,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,null,0]
[2033,-25.404745433762717,0,-25.404745433762717,25.404745433762717,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,null,0]
[2034,-27.90754646385556,0,-27.90754646385556,27.90754646385556,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D30*AB105/SUM($G105:$AF105),0)","v":0},0,0,0,0,null,0]
[2035,-22.572910046346799,0,-22.572910046346799,22.572910046346799,null,{"$f":"IFERROR($D31*G106/SUM($G106:$AF106),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,null,0]
[2036,-27.56495424343013,0,-27.56495424343013,27.56495424343013,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,null,0]
[2037,-22.733119769759014,0,-22.733119769759014,22.733119769759014,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,null,0]
[2038,-20.698931620002668,0,-20.698931620002668,20.698931620002668,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,null,0]
[2039,-22.687535967053197,0,-22.687535967053197,22.687535967053197,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,null,0]
[2040,-26.613174696975506,0,-26.613174696975506,26.613174696975506,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,null,0]
[2041,-26.297653085233861,0,-26.297653085233861,26.297653085233861,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,null,0]
[2042,-31.151983482534789,0,-31.151983482534789,31.151983482534789,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,null,0]
[2043,-32.68620806959801,0,-32.68620806959801,32.68620806959801,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,null,0]
[2044,-29.668999999999869,0,-29.668999999999869,{"$f":"SUM(G40:AF40)-D40","v":29.668999999999869},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D40*AB115/SUM($G115:$AF115),0)","v":0},0,0,0,0,null,0]
[]
[null,{"$f":"SUM(B10:B40)","v":-817.07868492340333},{"$f":"SUM(C10:C40)","v":0},{"$f":"SUM(D10:D40)","v":-817.07868492340333}]
[]
["Avoided Capacity Savings"]
[null,"Avoided\nCapacity","Open","Total","check",null,"FM2A","FM2B","FM2C","FM2D","FM2E","FM2F","MR8A","MR8B","MR8C","MR8D","MT3A","MT3B","MT3C","MT3D","SN4A","SN4B","SN4C","SN4D","SN5A","SN5B","SN5C","SN5D","TP5A","TP5B","TP5C","TP5D"]
[null,{"$f":"NPV(7.54%,B47:B77)","v":563.25076375217918},{"$f":"B46*26","v":14644.519857556659}]
[2014,0,0,{"$f":"SUM(B47:C47)","v":0},{"$f":"SUM(G47:AF47)-D47","v":0},null,{"$f":"$D47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D47","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G47:AF47)","v":0}]
[2015,0,0,{"$f":"SUM(B48:C48)","v":0},{"$f":"SUM(G48:AF48)-D48","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(G48:AF48)","v":0}]
[2016,0,0,0,{"$f":"SUM(G49:AF49)-D49","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[2017,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[2018,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[2019,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[2020,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[2021,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[2022,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[2023,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[2024,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[2025,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[2026,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[2027,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[2028,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[2029,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D62","v":0},0,0,0,0,0,0,0,0,0,0,null,0]
[2030,132.10651387071144,0,132.10651387071144,3302.6628467677851,null,{"$f":"$D63","v":132.10651387071144},{"$f":"$D63","v":132.10651387071144},132.10651387071144,132.10651387071144,132.10651387071144,132.10651387071144,132.10651387071144,132.10651387071144,132.10651387071144,132.10651387071144,132.10651387071144,132.10651387071144,132.10651387071144,132.10651387071144,132.10651387071144,132.10651387071144,132.10651387071144,132.10651387071144,132.10651387071144,132.10651387071144,132.10651387071144,132.10651387071144,132.10651387071144,132.10651387071144,132.10651387071144,132.10651387071144,null,3434.7693606384964]
[2031,220.7470446614893,0,220.7470446614893,5518.67611653723,null,{"$f":"$D64","v":220.7470446614893},220.7470446614893,220.7470446614893,220.7470446614893,220.7470446614893,220.7470446614893,220.7470446614893,220.7470446614893,220.7470446614893,220.7470446614893,220.7470446614893,220.7470446614893,220.7470446614893,220.7470446614893,220.7470446614893,220.7470446614893,220.7470446614893,220.7470446614893,220.7470446614893,220.7470446614893,220.7470446614893,220.7470446614893,220.7470446614893,220.7470446614893,220.7470446614893,220.7470446614893,null,5739.4231611987188]
[2032,220.76111370192049,0,220.76111370192049,5519.0278425480092,null,220.76111370192049,220.76111370192049,220.76111370192049,220.76111370192049,220.76111370192049,220.76111370192049,220.76111370192049,220.76111370192049,220.76111370192049,220.76111370192049,220.76111370192049,220.76111370192049,220.76111370192049,220.76111370192049,220.76111370192049,220.76111370192049,220.76111370192049,220.76111370192049,220.76111370192049,220.76111370192049,220.76111370192049,220.76111370192049,220.76111370192049,220.76111370192049,220.76111370192049,220.76111370192049,null,5739.7889562499295]
[2033,219.79867507992807,0,219.79867507992807,5494.9668769982036,null,219.79867507992807,219.79867507992807,219.79867507992807,219.79867507992807,219.79867507992807,219.79867507992807,219.79867507992807,219.79867507992807,219.79867507992807,219.79867507992807,219.79867507992807,219.79867507992807,219.79867507992807,219.79867507992807,219.79867507992807,219.79867507992807,219.79867507992807,219.79867507992807,219.79867507992807,219.79867507992807,219.79867507992807,219.79867507992807,219.79867507992807,219.79867507992807,219.79867507992807,219.79867507992807,null,5714.7655520781318]
[2034,214.25369087285662,0,214.25369087285662,5356.3422718214133,null,214.25369087285662,214.25369087285662,214.25369087285662,214.25369087285662,214.25369087285662,214.25369087285662,214.25369087285662,214.25369087285662,214.25369087285662,214.25369087285662,214.25369087285662,214.25369087285662,214.25369087285662,214.25369087285662,214.25369087285662,214.25369087285662,214.25369087285662,214.25369087285662,214.25369087285662,214.25369087285662,214.25369087285662,214.25369087285662,214.25369087285662,214.25369087285662,214.25369087285662,214.25369087285662,null,5570.5959626942695]
[2035,211.47326232414756,0,211.47326232414756,5286.8315581036913,null,211.47326232414756,211.47326232414756,211.47326232414756,211.47326232414756,211.47326232414756,211.47326232414756,211.47326232414756,211.47326232414756,211.47326232414756,211.47326232414756,211.47326232414756,211.47326232414756,211.47326232414756,211.47326232414756,211.47326232414756,211.47326232414756,211.47326232414756,211.47326232414756,211.47326232414756,211.47326232414756,211.47326232414756,211.47326232414756,211.47326232414756,211.47326232414756,211.47326232414756,211.47326232414756,null,5498.3048204278393]
[2036,202.67986232832072,0,202.67986232832072,5066.9965582080204,null,202.67986232832072,202.67986232832072,202.67986232832072,202.67986232832072,202.67986232832072,202.67986232832072,202.67986232832072,202.67986232832072,202.67986232832072,202.67986232832072,202.67986232832072,202.67986232832072,202.67986232832072,202.67986232832072,202.67986232832072,202.67986232832072,202.67986232832072,202.67986232832072,202.67986232832072,202.67986232832072,202.67986232832072,202.67986232832072,202.67986232832072,202.67986232832072,202.67986232832072,202.67986232832072,null,5269.6764205363415]
[2037,199.56059402482489,0,199.56059402482489,4989.0148506206215,null,199.56059402482489,199.56059402482489,199.56059402482489,199.56059402482489,199.56059402482489,199.56059402482489,199.56059402482489,199.56059402482489,199.56059402482489,199.56059402482489,199.56059402482489,199.56059402482489,199.56059402482489,199.56059402482489,199.56059402482489,199.56059402482489,199.56059402482489,199.56059402482489,199.56059402482489,199.56059402482489,199.56059402482489,199.56059402482489,199.56059402482489,199.56059402482489,199.56059402482489,199.56059402482489,null,5188.5754446454466]
[2038,211.25024745152538,0,211.25024745152538,5281.2561862881321,null,211.25024745152538,211.25024745152538,211.25024745152538,211.25024745152538,211.25024745152538,211.25024745152538,211.25024745152538,211.25024745152538,211.25024745152538,211.25024745152538,211.25024745152538,211.25024745152538,211.25024745152538,211.25024745152538,211.25024745152538,211.25024745152538,211.25024745152538,211.25024745152538,211.25024745152538,211.25024745152538,211.25024745152538,211.25024745152538,211.25024745152538,211.25024745152538,211.25024745152538,211.25024745152538,null,5492.506433739657]
[2039,199.85043829583287,0,199.85043829583287,4996.2609573958189,null,199.85043829583287,199.85043829583287,199.85043829583287,199.85043829583287,199.85043829583287,199.85043829583287,199.85043829583287,199.85043829583287,199.85043829583287,199.85043829583287,199.85043829583287,199.85043829583287,199.85043829583287,199.85043829583287,199.85043829583287,199.85043829583287,199.85043829583287,199.85043829583287,199.85043829583287,199.85043829583287,199.85043829583287,199.85043829583287,199.85043829583287,199.85043829583287,199.85043829583287,199.85043829583287,null,5196.1113956916515]
[2040,205.06028244359072,0,205.06028244359072,5126.507061089771,null,205.06028244359072,205.06028244359072,205.06028244359072,205.06028244359072,205.06028244359072,205.06028244359072,{"$f":"$D73","v":205.06028244359072},205.06028244359072,205.06028244359072,205.06028244359072,205.06028244359072,205.06028244359072,205.06028244359072,205.06028244359072,205.06028244359072,205.06028244359072,205.06028244359072,205.06028244359072,205.06028244359072,205.06028244359072,205.06028244359072,205.06028244359072,{"$f":"$D73","v":205.06028244359072},205.06028244359072,205.06028244359072,205.06028244359072,null,5331.567343533362]
[2041,242.42601510221795,0,242.42601510221795,6060.6503775554511,null,242.42601510221795,242.42601510221795,242.42601510221795,242.42601510221795,242.42601510221795,242.42601510221795,242.42601510221795,242.42601510221795,242.42601510221795,242.42601510221795,242.42601510221795,242.42601510221795,242.42601510221795,242.42601510221795,242.42601510221795,242.42601510221795,242.42601510221795,242.42601510221795,242.42601510221795,242.42601510221795,242.42601510221795,242.42601510221795,242.42601510221795,242.42601510221795,242.42601510221795,242.42601510221795,null,6303.0763926576692]
[2042,215.22796469021179,0,215.22796469021179,5380.6991172552916,null,215.22796469021179,215.22796469021179,215.22796469021179,215.22796469021179,215.22796469021179,215.22796469021179,215.22796469021179,215.22796469021179,215.22796469021179,215.22796469021179,215.22796469021179,215.22796469021179,215.22796469021179,215.22796469021179,215.22796469021179,215.22796469021179,215.22796469021179,215.22796469021179,215.22796469021179,215.22796469021179,215.22796469021179,215.22796469021179,215.22796469021179,215.22796469021179,215.22796469021179,215.22796469021179,null,5595.9270819455032]
[2043,208.34774729376431,0,208.34774729376431,5208.6936823441101,null,208.34774729376431,208.34774729376431,208.34774729376431,208.34774729376431,208.34774729376431,208.34774729376431,208.34774729376431,208.34774729376431,208.34774729376431,208.34774729376431,208.34774729376431,208.34774729376431,208.34774729376431,208.34774729376431,208.34774729376431,208.34774729376431,208.34774729376431,208.34774729376431,208.34774729376431,208.34774729376431,208.34774729376431,208.34774729376431,208.34774729376431,208.34774729376431,208.34774729376431,208.34774729376431,null,5417.0414296378749]
[2044,204.51429543497397,0,204.51429543497397,5112.8573858743493,null,204.51429543497397,204.51429543497397,204.51429543497397,204.51429543497397,204.51429543497397,204.51429543497397,204.51429543497397,204.51429543497397,204.51429543497397,204.51429543497397,204.51429543497397,204.51429543497397,204.51429543497397,204.51429543497397,204.51429543497397,204.51429543497397,204.51429543497397,204.51429543497397,204.51429543497397,204.51429543497397,204.51429543497397,204.51429543497397,204.51429543497397,204.51429543497397,204.51429543497397,204.51429543497397,null,5317.3716813093233]
[]
[null,{"$f":"SUM(B47:B77)","v":3108.0577475763162},{"$f":"SUM(C47:C77)","v":0},{"$f":"SUM(D47:D77)","v":3108.0577475763162}]
[]
["Weighting"]
[null,null,null,null,null,null,"Weights"]
[]
[]
[2014,null,null,null,null,null,{"$f":"IF($A85<YEAR(G$3),0,MIN(1,YEARFRAC(G$3,DATE($A85,12,31))))*G$5/G$6","v":{"$error":"#VALUE!"}},{"$f":"IF($A85<YEAR(H$3),0,MIN(1,YEARFRAC(H$3,DATE($A85,12,31))))*H$5/H$6","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2015,null,null,null,null,null,{"$f":"IF($A86<YEAR(G$3),0,MIN(1,YEARFRAC(G$3,DATE($A86,12,31))))*G$5/G$6","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2016,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2017,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2018,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2019,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2020,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2021,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2022,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2023,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2024,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF($A95<YEAR(M$3),0,MIN(1,YEARFRAC(M$3,DATE($A95,12,31))))*M$5/M$6","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF($A95<YEAR(AC$3),0,MIN(1,YEARFRAC(AC$3,DATE($A95,12,31))))*AC$5/AC$6","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2025,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2026,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2027,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2028,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2029,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2030,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2031,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2032,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2033,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2034,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2035,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2036,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2037,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2038,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2039,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2040,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF($A111<YEAR(L$3),0,MIN(1,YEARFRAC(L$3,DATE($A111,12,31))))*L$5/L$6","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2041,null,null,null,null,null,{"$f":"IF($A112<YEAR(G$3),0,MIN(1,YEARFRAC(G$3,DATE($A112,12,31))))*G$5/G$6","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2042,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2043,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[2044,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]